Flat
B33
0 beds
0 baths
Goldstar Way, Birmingham, West Midlands B33
West Midlands, England · B33
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-4,677
↘ -19%After 5 Years
Change In Property Value
£19,660
↗ 25%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,996 | £4,056 | £4,117 | £4,220 | £4,325 | £20,714 |
| Total Expenses | £4,974 | £5,030 | £5,077 | £5,129 | £5,182 | £25,391 |
| Profit Before Tax | £-978 | £-974 | £-960 | £-909 | £-857 | £-4,677 |
| Profit After Tax | £-978 | £-974 | £-960 | £-909 | £-857 | £-4,677 |
| Change In Property Value | £2,000 | £3,690 | £4,713 | £5,424 | £3,833 | £19,660 |
| Net Return | £1,022 | £2,716 | £3,753 | £4,515 | £2,976 | £14,983 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | 4% | 11% | 15% | 18% | 12% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change