Flat
B31
1 bed
0 baths
Lady Bracknell Mews, Northfield, Birmingham B31
West Midlands, England · B31
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-153
↘ -1%After 5 Years
Change In Property Value
£22,118
↗ 25%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,316 | £5,396 | £5,477 | £5,614 | £5,754 | £27,556 |
| Total Expenses | £5,427 | £5,485 | £5,534 | £5,590 | £5,647 | £27,684 |
| Profit Before Tax | £-111 | £-90 | £-58 | £24 | £107 | £-128 |
| Profit After Tax | £-111 | £-90 | £-58 | £19 | £87 | £-153 |
| Change In Property Value | £2,250 | £4,151 | £5,302 | £6,102 | £4,312 | £22,118 |
| Net Return | £2,139 | £4,062 | £5,244 | £6,121 | £4,399 | £21,965 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 8% | 15% | 19% | 22% | 16% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change