Flat B31 2 beds 2 baths

Middlepark Drive, Northfield, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£2,063

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£37,585

↗ 23%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,732	£9,878	£10,125	£10,378	£10,689	£50,802
Total Expenses	£9,520	£9,580	£9,648	£9,717	£9,791	£48,255
Profit Before Tax	£212	£298	£477	£661	£899	£2,547
Profit After Tax	£172	£241	£386	£535	£728	£2,063
Change In Property Value	£4,125	£4,228	£7,801	£9,963	£11,467	£37,585
Net Return	£4,297	£4,469	£8,187	£10,499	£12,195	£39,648
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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