Flat
B19
0 beds
0 baths
Shopping Centre, Wheeler Street, Birmingham B19
West Midlands, England · B19
View property listing
Initial Investment
£8,500First YearProfit From Rental Income
£-7,137
↘ -84%After 5 Years
Change In Property Value
£6,144
↗ 25%After 5 Years
Return On Investment
-12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,572 | £1,596 | £1,620 | £1,660 | £1,702 | £8,149 |
| Total Expenses | £2,962 | £3,014 | £3,057 | £3,103 | £3,150 | £15,286 |
| Profit Before Tax | £-1,390 | £-1,418 | £-1,438 | £-1,443 | £-1,449 | £-7,137 |
| Profit After Tax | £-1,390 | £-1,418 | £-1,438 | £-1,443 | £-1,449 | £-7,137 |
| Change In Property Value | £625 | £1,153 | £1,473 | £1,695 | £1,198 | £6,144 |
| Net Return | £-765 | £-265 | £35 | £252 | £-251 | £-994 |
| Return From Rental Income (%) | -16% | -17% | -17% | -17% | -17% | -84% |
| Total Net Return (%) | -9% | -3% | 0% | 3% | -3% | -12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change