Flat
B15
1 bed
0 baths
Flat 26 West Point, Hermitage Road, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£9,700First YearProfit From Rental Income
£-6,605
↘ -68%After 5 Years
Change In Property Value
£7,127
↗ 25%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,824 | £1,851 | £1,879 | £1,926 | £1,974 | £9,455 |
| Total Expenses | £3,115 | £3,168 | £3,212 | £3,259 | £3,306 | £16,060 |
| Profit Before Tax | £-1,291 | £-1,317 | £-1,333 | £-1,332 | £-1,332 | £-6,605 |
| Profit After Tax | £-1,291 | £-1,317 | £-1,333 | £-1,332 | £-1,332 | £-6,605 |
| Change In Property Value | £725 | £1,338 | £1,708 | £1,966 | £1,389 | £7,127 |
| Net Return | £-566 | £21 | £376 | £634 | £58 | £522 |
| Return From Rental Income (%) | -13% | -14% | -14% | -14% | -14% | -68% |
| Total Net Return (%) | -6% | 0% | 4% | 7% | 1% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change