Flat
B30
2 beds
1 bath
Ratcliffe Avenue, Kings Norton, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-1,412
↘ -3%After 5 Years
Change In Property Value
£34,168
↗ 23%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,256 | £8,380 | £8,589 | £8,804 | £9,068 | £43,097 |
| Total Expenses | £8,777 | £8,835 | £8,899 | £8,964 | £9,034 | £44,509 |
| Profit Before Tax | £-521 | £-455 | £-310 | £-160 | £35 | £-1,412 |
| Profit After Tax | £-521 | £-455 | £-310 | £-160 | £35 | £-1,412 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £3,229 | £3,388 | £6,782 | £8,897 | £10,459 | £32,756 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 23% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change