Flat B37 1 bed 1 bath

Leyburn Road, Chelmsley Wood, Birmingham B37

West Midlands, England · B37

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£93

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£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

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