Flat B31 2 beds 2 baths

Ascot Way, Birmingham, West Midlands B31

West Midlands, England · B31

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£3,663

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 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	£11,208	£11,376	£11,661	£11,952	£12,311	£58,507
Total Expenses	£10,659	£10,722	£10,793	£10,866	£10,945	£53,985
Profit Before Tax	£549	£654	£867	£1,086	£1,366	£4,522
Profit After Tax	£445	£530	£702	£879	£1,106	£3,663
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£5,195	£5,399	£9,685	£12,353	£14,311	£46,942
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change