Flat
B43
1 bed
1 bath
Newton Road, Great Barr, Birmingham, West Midlands B43
West Midlands, England · B43
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-4,492
↘ -11%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change