Flat
B43
2 beds
1 bath
Newton Road, Great Barr, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£13,192
↗ 25%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
100%
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 | £12,552 | £12,740 | £13,059 | £13,385 | £13,787 | £65,523 |
| Total Expenses | £9,716 | £9,774 | £9,843 | £9,913 | £9,990 | £49,236 |
| Profit Before Tax | £2,836 | £2,966 | £3,216 | £3,472 | £3,797 | £16,287 |
| Profit After Tax | £2,297 | £2,402 | £2,605 | £2,812 | £3,075 | £13,192 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £6,547 | £6,759 | £10,642 | £13,078 | £14,890 | £51,916 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change