Flat B30 1 bed 1 bath

Middleton Hall Road, Birmingham, West Midlands B30

West Midlands, England · B30

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£-1,380

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£23,347

↗ 25%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,220	£5,298	£5,378	£5,512	£5,650	£27,058
Total Expenses	£5,579	£5,636	£5,685	£5,741	£5,797	£28,438
Profit Before Tax	£-359	£-338	£-308	£-228	£-147	£-1,380
Profit After Tax	£-359	£-338	£-308	£-228	£-147	£-1,380
Change In Property Value	£2,375	£4,382	£5,597	£6,441	£4,552	£23,347
Net Return	£2,016	£4,044	£5,289	£6,213	£4,405	£21,967
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	7%	14%	18%	21%	15%	74%

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