Flat
B23
2 beds
1 bath
Tower Road, Erdington B23
West Midlands, England · B23
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£1,275
↗ 3%After 5 Years
Change In Property Value
£28,473
↗ 23%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,836 | £7,954 | £8,152 | £8,356 | £8,607 | £40,905 |
| Total Expenses | £7,743 | £7,801 | £7,864 | £7,928 | £7,996 | £39,331 |
| Profit Before Tax | £93 | £153 | £289 | £428 | £611 | £1,574 |
| Profit After Tax | £75 | £124 | £234 | £347 | £495 | £1,275 |
| Change In Property Value | £3,125 | £3,203 | £5,910 | £7,548 | £8,687 | £28,473 |
| Net Return | £3,200 | £3,327 | £6,144 | £7,895 | £9,182 | £29,748 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 8% | 9% | 16% | 21% | 24% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change