Flat
B32
2 beds
1 bath
Clent Way, Bartley Green B32
West Midlands, England · B32
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-2,992
↘ -15%After 5 Years
Change In Property Value
£15,974
↗ 25%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,840 | £3,898 | £3,956 | £4,055 | £4,156 | £19,905 |
| Total Expenses | £4,475 | £4,531 | £4,578 | £4,630 | £4,682 | £22,897 |
| Profit Before Tax | £-635 | £-634 | £-622 | £-575 | £-526 | £-2,992 |
| Profit After Tax | £-635 | £-634 | £-622 | £-575 | £-526 | £-2,992 |
| Change In Property Value | £1,625 | £2,998 | £3,829 | £4,407 | £3,114 | £15,974 |
| Net Return | £990 | £2,365 | £3,207 | £3,832 | £2,588 | £12,982 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | 5% | 12% | 16% | 19% | 13% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change