Flat B37 1 bed 1 bath

Arbor Way, Birmingham B37

West Midlands, England · B37

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-2,296

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£24,575

↗ 25%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,196	£5,274	£5,353	£5,487	£5,624	£26,934
Total Expenses	£5,737	£5,795	£5,844	£5,899	£5,955	£29,230
Profit Before Tax	£-541	£-521	£-491	£-412	£-331	£-2,296
Profit After Tax	£-541	£-521	£-491	£-412	£-331	£-2,296
Change In Property Value	£2,500	£4,613	£5,891	£6,780	£4,791	£24,575
Net Return	£1,959	£4,092	£5,400	£6,368	£4,460	£22,279
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	6%	13%	17%	21%	14%	72%

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