Flat
B37
1 bed
1 bath
Laburnum Avenue, Kingshurst B37
West Midlands, England · B37
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-3,095
↘ -11%After 5 Years
Change In Property Value
£22,118
↗ 25%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,680 | £4,750 | £4,821 | £4,942 | £5,066 | £24,259 |
| Total Expenses | £5,364 | £5,421 | £5,469 | £5,523 | £5,578 | £27,354 |
| Profit Before Tax | £-684 | £-671 | £-647 | £-581 | £-512 | £-3,095 |
| Profit After Tax | £-684 | £-671 | £-647 | £-581 | £-512 | £-3,095 |
| Change In Property Value | £2,250 | £4,151 | £5,302 | £6,102 | £4,312 | £22,118 |
| Net Return | £1,566 | £3,481 | £4,655 | £5,521 | £3,800 | £19,023 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 6% | 12% | 17% | 20% | 14% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change