Flat B30 1 bed 1 bath

Naden Green, Bournville, Birmingham B30

West Midlands, England · B30

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£1,231

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£30,719

↗ 25%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,876	£6,979	£7,084	£7,261	£7,442	£35,642
Total Expenses	£6,709	£6,770	£6,821	£6,881	£6,942	£34,123
Profit Before Tax	£167	£209	£263	£380	£501	£1,519
Profit After Tax	£135	£170	£213	£308	£406	£1,231
Change In Property Value	£3,125	£5,766	£7,364	£8,475	£5,989	£30,719
Net Return	£3,260	£5,935	£7,577	£8,783	£6,395	£31,950
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	15%	20%	23%	17%	83%

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