Flat
B35
3 beds
1 bath
Austin Street, Birmingham, West Midlands B35
West Midlands, England · B35
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£-2,134
↘ -6%After 5 Years
Change In Property Value
£28,262
↗ 25%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,748 | £5,834 | £5,922 | £6,070 | £6,222 | £29,795 |
| Total Expenses | £6,275 | £6,334 | £6,383 | £6,440 | £6,498 | £31,929 |
| Profit Before Tax | £-527 | £-499 | £-462 | £-370 | £-276 | £-2,134 |
| Profit After Tax | £-527 | £-499 | £-462 | £-370 | £-276 | £-2,134 |
| Change In Property Value | £2,875 | £5,304 | £6,775 | £7,797 | £5,510 | £28,262 |
| Net Return | £2,348 | £4,805 | £6,313 | £7,427 | £5,234 | £26,127 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 7% | 14% | 18% | 21% | 15% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change