Flat B43 2 beds 1 bath

Newton Gardens, Great Barr, Birmingham B43

West Midlands, England · B43

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-4,492

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,756	£6,857	£7,029	£7,204	£7,421	£35,267
Total Expenses	£7,833	£7,889	£7,950	£8,011	£8,075	£39,759
Profit Before Tax	£-1,077	£-1,032	£-921	£-807	£-655	£-4,492
Profit After Tax	£-1,077	£-1,032	£-921	£-807	£-655	£-4,492
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£2,173	£2,299	£5,225	£7,043	£8,380	£25,121
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	5%	6%	13%	18%	21%	63%

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