Flat B20 1 bed 1 bath

Selborne Road, Handsworth Wood B20

West Midlands, England · B20

Initial Investment

First Year

£16,000First Year

Profit From Rental Income

After 5 Years

£-3,882

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£12,288

↗ 25%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,132	£3,179	£3,227	£3,307	£3,390	£16,235
Total Expenses	£3,922	£3,977	£4,022	£4,072	£4,123	£20,117
Profit Before Tax	£-790	£-798	£-796	£-765	£-733	£-3,882
Profit After Tax	£-790	£-798	£-796	£-765	£-733	£-3,882
Change In Property Value	£1,250	£2,306	£2,946	£3,390	£2,396	£12,288
Net Return	£460	£1,509	£2,150	£2,625	£1,662	£8,406
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	3%	9%	13%	16%	10%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change