Flat B3 0 beds 1 bath

Devonshire House, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£-3,622

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£13,516

↗ 25%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,360	£3,410	£3,462	£3,548	£3,637	£17,417
Total Expenses	£4,106	£4,161	£4,207	£4,257	£4,309	£21,039
Profit Before Tax	£-746	£-750	£-745	£-709	£-672	£-3,622
Profit After Tax	£-746	£-750	£-745	£-709	£-672	£-3,622
Change In Property Value	£1,375	£2,537	£3,240	£3,729	£2,635	£13,516
Net Return	£629	£1,787	£2,495	£3,020	£1,963	£9,894
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	4%	10%	14%	17%	11%	57%

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