Flat B37 3 beds 1 bath

Foxwood Grove, Birmingham B37

West Midlands, England · B37

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£-242

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£30,719

↗ 25%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,504	£6,602	£6,701	£6,868	£7,040	£33,714
Total Expenses	£6,672	£6,732	£6,783	£6,842	£6,901	£33,930
Profit Before Tax	£-168	£-130	£-82	£27	£138	£-216
Profit After Tax	£-168	£-130	£-82	£27	£112	£-242
Change In Property Value	£3,125	£5,766	£7,364	£8,475	£5,989	£30,719
Net Return	£2,957	£5,635	£7,282	£8,502	£6,101	£30,477
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	8%	15%	19%	22%	16%	79%

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