Flat B30 1 bed 1 bath

Monyhull Hall Road, Birmingham B30

West Midlands, England · B30

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-897

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£24,575

↗ 25%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,496	£5,578	£5,662	£5,804	£5,949	£28,489
Total Expenses	£5,767	£5,825	£5,875	£5,931	£5,988	£29,386
Profit Before Tax	£-271	£-247	£-213	£-127	£-39	£-897
Profit After Tax	£-271	£-247	£-213	£-127	£-39	£-897
Change In Property Value	£2,500	£4,613	£5,891	£6,780	£4,791	£24,575
Net Return	£2,229	£4,366	£5,679	£6,653	£4,752	£23,679
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	7%	14%	18%	21%	15%	76%

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