Flat
B31
2 beds
1 bath
Shrawley Avenue, Birmingham B31
West Midlands, England · B31
View property listing
Initial Investment
£46,900First YearProfit From Rental Income
£1,297
↗ 3%After 5 Years
Change In Property Value
£34,851
↗ 23%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,024 | £9,159 | £9,388 | £9,623 | £9,912 | £47,107 |
| Total Expenses | £8,973 | £9,032 | £9,098 | £9,165 | £9,237 | £45,505 |
| Profit Before Tax | £51 | £127 | £290 | £458 | £675 | £1,601 |
| Profit After Tax | £42 | £103 | £235 | £371 | £547 | £1,297 |
| Change In Property Value | £3,825 | £3,921 | £7,234 | £9,239 | £10,633 | £34,851 |
| Net Return | £3,867 | £4,024 | £7,469 | £9,610 | £11,180 | £36,148 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 24% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change