Flat
B31
2 beds
2 baths
Middlepark Drive, Northfield, Birmingham B31
West Midlands, England · B31
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£1,770
↗ 4%After 5 Years
Change In Property Value
£36,446
↗ 23%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,444 | £9,586 | £9,825 | £10,071 | £10,373 | £49,299 |
| Total Expenses | £9,292 | £9,353 | £9,419 | £9,488 | £9,561 | £47,113 |
| Profit Before Tax | £152 | £233 | £406 | £583 | £812 | £2,186 |
| Profit After Tax | £123 | £189 | £329 | £472 | £658 | £1,770 |
| Change In Property Value | £4,000 | £4,100 | £7,565 | £9,662 | £11,120 | £36,446 |
| Net Return | £4,123 | £4,289 | £7,893 | £10,134 | £11,778 | £38,216 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 8% | 9% | 16% | 21% | 24% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change