Flat
B43
2 beds
2 baths
Horseshoe Crescent, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£-2,865
↘ -6%After 5 Years
Change In Property Value
£37,585
↗ 23%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,709 | £8,926 | £9,150 | £9,424 | £44,789 |
| Total Expenses | £9,404 | £9,463 | £9,528 | £9,594 | £9,664 | £47,654 |
| Profit Before Tax | £-824 | £-755 | £-602 | £-445 | £-240 | £-2,865 |
| Profit After Tax | £-824 | £-755 | £-602 | £-445 | £-240 | £-2,865 |
| Change In Property Value | £4,125 | £4,228 | £7,801 | £9,963 | £11,467 | £37,585 |
| Net Return | £3,301 | £3,474 | £7,199 | £9,519 | £11,227 | £34,719 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -6% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 22% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change