Flat
B23
2 beds
2 baths
Tower Road, Erdington, Birmingham B23
West Midlands, England · B23
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£2,856
↗ 6%After 5 Years
Change In Property Value
£33,029
↗ 23%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,096 | £9,232 | £9,463 | £9,700 | £9,991 | £47,482 |
| Total Expenses | £8,662 | £8,722 | £8,788 | £8,856 | £8,927 | £43,956 |
| Profit Before Tax | £434 | £510 | £675 | £844 | £1,063 | £3,526 |
| Profit After Tax | £351 | £413 | £547 | £684 | £861 | £2,856 |
| Change In Property Value | £3,625 | £3,716 | £6,855 | £8,756 | £10,077 | £33,029 |
| Net Return | £3,976 | £4,129 | £7,402 | £9,440 | £10,938 | £35,885 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change