Flat
B12
0 beds
0 baths
Ladypool Road, Sparkbrook, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£18,985First YearProfit From Rental Income
£-2,571
↘ -14%After 5 Years
Change In Property Value
£14,733
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,756 | £3,812 | £3,870 | £3,966 | £4,065 | £19,470 |
| Total Expenses | £4,304 | £4,360 | £4,407 | £4,458 | £4,511 | £22,041 |
| Profit Before Tax | £-548 | £-548 | £-537 | £-492 | £-445 | £-2,571 |
| Profit After Tax | £-548 | £-548 | £-537 | £-492 | £-445 | £-2,571 |
| Change In Property Value | £1,499 | £2,765 | £3,532 | £4,065 | £2,872 | £14,733 |
| Net Return | £950 | £2,217 | £2,994 | £3,573 | £2,427 | £12,162 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 5% | 12% | 16% | 19% | 13% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change