Flat B46 2 beds 1 bath

Orton Close, Water Orton, Birmingham, West Midlands B46

West Midlands, England · B46

Initial Investment

First Year

£44,200First Year

Profit From Rental Income

After 5 Years

£-5,859

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£32,801

↗ 23%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,056	£7,162	£7,341	£7,524	£7,750	£36,833
Total Expenses	£8,419	£8,475	£8,536	£8,598	£8,664	£42,693
Profit Before Tax	£-1,363	£-1,314	£-1,195	£-1,074	£-914	£-5,859
Profit After Tax	£-1,363	£-1,314	£-1,195	£-1,074	£-914	£-5,859
Change In Property Value	£3,600	£3,690	£6,808	£8,695	£10,008	£32,801
Net Return	£2,237	£2,376	£5,613	£7,621	£9,094	£26,942
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	5%	5%	13%	17%	21%	61%

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