Flat
B44
2 beds
1 bath
Netherhouse Close, Birmingham B44
West Midlands, England · B44
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£-2,393
↘ -5%After 5 Years
Change In Property Value
£33,029
↗ 23%After 5 Years
Return On Investment
69%
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 | £7,836 | £7,954 | £8,152 | £8,356 | £8,607 | £40,905 |
| Total Expenses | £8,536 | £8,594 | £8,657 | £8,721 | £8,789 | £43,298 |
| Profit Before Tax | £-700 | £-641 | £-505 | £-365 | £-182 | £-2,393 |
| Profit After Tax | £-700 | £-641 | £-505 | £-365 | £-182 | £-2,393 |
| Change In Property Value | £3,625 | £3,716 | £6,855 | £8,756 | £10,077 | £33,029 |
| Net Return | £2,925 | £3,075 | £6,351 | £8,391 | £9,895 | £30,636 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 22% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change