Flat
B30
2 beds
1 bath
Norton Close, Kings Norton B30
West Midlands, England · B30
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-3,241
↘ -9%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
65%
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 | £7,421 | £7,477 | £7,537 | £7,598 | £7,661 | £37,694 |
| Profit Before Tax | £-821 | £-778 | £-670 | £-560 | £-412 | £-3,241 |
| Profit After Tax | £-821 | £-778 | £-670 | £-560 | £-412 | £-3,241 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £2,179 | £2,297 | £5,003 | £6,687 | £7,928 | £24,094 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 6% | 6% | 14% | 18% | 21% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change