Flat
B7
3 beds
2 baths
Finstall Close, Birmingham, West Midlands B7
West Midlands, England · B7
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£1,517
↗ 3%After 5 Years
Change In Property Value
£43,279
↗ 23%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,644 | £10,804 | £11,074 | £11,351 | £11,691 | £55,563 |
| Total Expenses | £10,603 | £10,665 | £10,735 | £10,806 | £10,883 | £53,691 |
| Profit Before Tax | £41 | £139 | £339 | £544 | £808 | £1,872 |
| Profit After Tax | £33 | £113 | £275 | £441 | £655 | £1,517 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £4,783 | £4,981 | £9,258 | £11,914 | £13,859 | £44,796 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 8% | 9% | 16% | 21% | 24% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change