Flat B31 0 beds 0 baths

Alvechurch Road, Northfield, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£23,485First Year

Profit From Rental Income

After 5 Years

£-1,849

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£18,419

↗ 25%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,428	£4,494	£4,562	£4,676	£4,793	£22,953
Total Expenses	£4,854	£4,911	£4,959	£5,012	£5,066	£24,802
Profit Before Tax	£-426	£-417	£-397	£-336	£-273	£-1,849
Profit After Tax	£-426	£-417	£-397	£-336	£-273	£-1,849
Change In Property Value	£1,874	£3,457	£4,415	£5,082	£3,591	£18,419
Net Return	£1,447	£3,041	£4,019	£4,746	£3,318	£16,570
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	6%	13%	17%	20%	14%	71%

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