Flat B33 2 beds 1 bath

Mary Road, Stechford, Birmingham B33

West Midlands, England · B33

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£-5,735

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£15,974

↗ 25%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,252	£3,301	£3,350	£3,434	£3,520	£16,857
Total Expenses	£4,417	£4,471	£4,517	£4,568	£4,619	£22,592
Profit Before Tax	£-1,165	£-1,171	£-1,167	£-1,134	£-1,099	£-5,735
Profit After Tax	£-1,165	£-1,171	£-1,167	£-1,134	£-1,099	£-5,735
Change In Property Value	£1,625	£2,998	£3,829	£4,407	£3,114	£15,974
Net Return	£460	£1,827	£2,662	£3,274	£2,015	£10,239
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-28%
Total Net Return (%)	2%	9%	13%	16%	10%	50%

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