Flat
B37
1 bed
1 bath
Station Road, Marston Green B37
West Midlands, England · B37
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£93
↗ 0%After 5 Years
Change In Property Value
£31,948
↗ 25%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,756 | £6,857 | £6,960 | £7,134 | £7,313 | £35,020 |
| Total Expenses | £6,858 | £6,918 | £6,970 | £7,029 | £7,089 | £34,865 |
| Profit Before Tax | £-102 | £-61 | £-10 | £105 | £223 | £155 |
| Profit After Tax | £-102 | £-61 | £-10 | £85 | £181 | £93 |
| Change In Property Value | £3,250 | £5,996 | £7,659 | £8,814 | £6,229 | £31,948 |
| Net Return | £3,148 | £5,935 | £7,649 | £8,900 | £6,409 | £32,041 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 8% | 15% | 19% | 22% | 16% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change