Flat
B30
1 bed
1 bath
Wingate Close, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-2,290
↘ -9%After 5 Years
Change In Property Value
£20,889
↗ 25%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,680 | £4,750 | £4,821 | £4,942 | £5,066 | £24,259 |
| Total Expenses | £5,203 | £5,260 | £5,308 | £5,362 | £5,417 | £26,550 |
| Profit Before Tax | £-523 | £-510 | £-487 | £-420 | £-351 | £-2,290 |
| Profit After Tax | £-523 | £-510 | £-487 | £-420 | £-351 | £-2,290 |
| Change In Property Value | £2,125 | £3,921 | £5,008 | £5,763 | £4,073 | £20,889 |
| Net Return | £1,602 | £3,411 | £4,521 | £5,343 | £3,721 | £18,599 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 6% | 13% | 17% | 20% | 14% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change