Flat
B18
0 beds
0 baths
Rectory Grove, Handsworth, Birmingham B18
West Midlands, England · B18
View property listing
Initial Investment
£12,925First YearProfit From Rental Income
£-5,200
↘ -40%After 5 Years
Change In Property Value
£9,769
↗ 25%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,496 | £2,533 | £2,571 | £2,636 | £2,702 | £12,938 |
| Total Expenses | £3,529 | £3,582 | £3,627 | £3,675 | £3,725 | £18,138 |
| Profit Before Tax | £-1,033 | £-1,049 | £-1,056 | £-1,040 | £-1,023 | £-5,200 |
| Profit After Tax | £-1,033 | £-1,049 | £-1,056 | £-1,040 | £-1,023 | £-5,200 |
| Change In Property Value | £994 | £1,833 | £2,342 | £2,695 | £1,905 | £9,769 |
| Net Return | £-39 | £785 | £1,286 | £1,656 | £882 | £4,569 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | 0% | 6% | 10% | 13% | 7% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change