Flat B31 2 beds 2 baths

Middlepark Drive, Northfield, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£-9,027

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£37,585

↗ 23%After 5 Years

Return On Investment

57%

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	£12,180	£12,363	£12,672	£12,989	£13,378	£63,581
Total Expenses	£14,183	£14,349	£14,518	£14,691	£14,866	£72,608
Profit Before Tax	£-2,003	£-1,987	£-1,846	£-1,702	£-1,488	£-9,027
Profit After Tax	£-2,003	£-1,987	£-1,846	£-1,702	£-1,488	£-9,027
Change In Property Value	£4,125	£4,228	£7,801	£9,963	£11,467	£37,585
Net Return	£2,122	£2,242	£5,955	£8,261	£9,979	£28,558
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	4%	4%	12%	16%	20%	57%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change