Flat B33 0 beds 1 bath

Goldstar Way, Birmingham, West Midlands B33

West Midlands, England · B33

Initial Investment

First Year

£14,500First Year

Profit From Rental Income

After 5 Years

£-7,164

↘ -49%After 5 Years

Change In Property Value

After 5 Years

£11,059

↗ 25%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,256	£2,290	£2,324	£2,382	£2,442	£11,694
Total Expenses	£3,673	£3,727	£3,771	£3,819	£3,868	£18,858
Profit Before Tax	£-1,417	£-1,437	£-1,447	£-1,437	£-1,426	£-7,164
Profit After Tax	£-1,417	£-1,437	£-1,447	£-1,437	£-1,426	£-7,164
Change In Property Value	£1,125	£2,076	£2,651	£3,051	£2,156	£11,059
Net Return	£-292	£639	£1,204	£1,614	£730	£3,895
Return From Rental Income (%)	-10%	-10%	-10%	-10%	-10%	-49%
Total Net Return (%)	-2%	4%	8%	11%	5%	27%

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