Flat
B17
2 beds
1 bath
75A High Street, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£3,700First YearProfit From Rental Income
£-9,266
↘ -250%After 5 Years
Change In Property Value
£2,212
↗ 25%After 5 Years
Return On Investment
-191%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £564 | £572 | £581 | £596 | £610 | £2,924 |
| Total Expenses | £2,346 | £2,397 | £2,439 | £2,482 | £2,526 | £12,190 |
| Profit Before Tax | £-1,782 | £-1,824 | £-1,858 | £-1,886 | £-1,916 | £-9,266 |
| Profit After Tax | £-1,782 | £-1,824 | £-1,858 | £-1,886 | £-1,916 | £-9,266 |
| Change In Property Value | £225 | £415 | £530 | £610 | £431 | £2,212 |
| Net Return | £-1,557 | £-1,409 | £-1,327 | £-1,276 | £-1,484 | £-7,054 |
| Return From Rental Income (%) | -48% | -49% | -50% | -51% | -52% | -250% |
| Total Net Return (%) | -42% | -38% | -36% | -34% | -40% | -191% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change