Flat
B29
2 beds
1 bath
Abdon Avenue, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£4,089
↗ 9%After 5 Years
Change In Property Value
£33,029
↗ 23%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,420 | £9,561 | £9,800 | £10,045 | £10,347 | £49,174 |
| Total Expenses | £8,695 | £8,755 | £8,822 | £8,890 | £8,963 | £44,125 |
| Profit Before Tax | £725 | £806 | £978 | £1,155 | £1,384 | £5,049 |
| Profit After Tax | £587 | £653 | £793 | £936 | £1,121 | £4,089 |
| Change In Property Value | £3,625 | £3,716 | £6,855 | £8,756 | £10,077 | £33,029 |
| Net Return | £4,212 | £4,369 | £7,648 | £9,691 | £11,198 | £37,118 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change