Flat B43 1 bed 1 bath

Newton Road, Great Barr, Birmingham, West Midlands B43

West Midlands, England · B43

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£10,991

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

102%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,218	£7,257	£7,305	£7,355	£7,409	£36,544
Profit Before Tax	£2,382	£2,487	£2,682	£2,883	£3,136	£13,569
Profit After Tax	£1,930	£2,014	£2,173	£2,335	£2,540	£10,991
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£5,180	£5,345	£8,319	£10,185	£11,575	£40,603
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	21%	25%	29%	102%

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