Flat
B16
1 bed
1 bath
Lighthorne Avenue, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£584
↗ 2%After 5 Years
Change In Property Value
£22,779
↗ 23%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,600 | £6,699 | £6,866 | £7,038 | £7,249 | £34,453 |
| Total Expenses | £6,628 | £6,683 | £6,743 | £6,804 | £6,868 | £33,726 |
| Profit Before Tax | £-28 | £16 | £123 | £234 | £381 | £727 |
| Profit After Tax | £-28 | £13 | £100 | £190 | £309 | £584 |
| Change In Property Value | £2,500 | £2,563 | £4,728 | £6,038 | £6,950 | £22,779 |
| Net Return | £2,473 | £2,575 | £4,828 | £6,228 | £7,259 | £23,362 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 23% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change