Flat
B30
2 beds
1 bath
3 Ratcliffe Avenue, Birmingham B30
West Midlands, England · B30
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-2,631
↘ -7%After 5 Years
Change In Property Value
£29,612
↗ 23%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,152 | £7,259 | £7,441 | £7,627 | £7,856 | £37,334 |
| Total Expenses | £7,873 | £7,930 | £7,991 | £8,053 | £8,119 | £39,965 |
| Profit Before Tax | £-721 | £-670 | £-550 | £-426 | £-263 | £-2,631 |
| Profit After Tax | £-721 | £-670 | £-550 | £-426 | £-263 | £-2,631 |
| Change In Property Value | £3,250 | £3,331 | £6,146 | £7,850 | £9,035 | £29,612 |
| Net Return | £2,529 | £2,661 | £5,596 | £7,424 | £8,771 | £26,981 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 6% | 7% | 14% | 19% | 22% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change