Flat B4 1 bed 1 bath

Clive Passage, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£-723

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£20,889

↗ 25%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,016	£5,091	£5,168	£5,297	£5,429	£26,001
Total Expenses	£5,236	£5,294	£5,343	£5,397	£5,453	£26,724
Profit Before Tax	£-220	£-203	£-175	£-101	£-24	£-723
Profit After Tax	£-220	£-203	£-175	£-101	£-24	£-723
Change In Property Value	£2,125	£3,921	£5,008	£5,763	£4,073	£20,889
Net Return	£1,905	£3,718	£4,832	£5,663	£4,049	£20,166
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	7%	14%	18%	21%	15%	76%

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