Flat
B29
2 beds
1 bath
Abdon Avenue, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£8,976
↗ 20%After 5 Years
Change In Property Value
£33,029
↗ 23%After 5 Years
Return On Investment
94%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,704 | £10,865 | £11,136 | £11,415 | £11,757 | £55,876 |
| Total Expenses | £8,823 | £8,885 | £8,955 | £9,027 | £9,104 | £44,795 |
| Profit Before Tax | £1,881 | £1,979 | £2,181 | £2,387 | £2,653 | £11,081 |
| Profit After Tax | £1,523 | £1,603 | £1,766 | £1,934 | £2,149 | £8,976 |
| Change In Property Value | £3,625 | £3,716 | £6,855 | £8,756 | £10,077 | £33,029 |
| Net Return | £5,148 | £5,319 | £8,622 | £10,690 | £12,226 | £42,004 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change