Flat B31 0 beds 0 baths

Bristol Road South, Northfield, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£15,985First Year

Profit From Rental Income

After 5 Years

£-4,713

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£12,275

↗ 25%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,952	£2,996	£3,041	£3,117	£3,195	£15,302
Total Expenses	£3,902	£3,957	£4,002	£4,052	£4,102	£20,015
Profit Before Tax	£-950	£-960	£-961	£-934	£-907	£-4,713
Profit After Tax	£-950	£-960	£-961	£-934	£-907	£-4,713
Change In Property Value	£1,249	£2,304	£2,943	£3,387	£2,393	£12,275
Net Return	£298	£1,343	£1,982	£2,452	£1,486	£7,562
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-29%
Total Net Return (%)	2%	8%	12%	15%	9%	47%

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