Flat B42 3 beds 1 bath

Perry Villa Drive, Birmingham B42

West Midlands, England · B42

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£875

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£36,863

↗ 25%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,644	£7,759	£7,875	£8,072	£8,274	£39,623
Total Expenses	£7,591	£7,652	£7,705	£7,766	£7,829	£38,543
Profit Before Tax	£53	£107	£170	£306	£445	£1,080
Profit After Tax	£43	£86	£138	£248	£360	£875
Change In Property Value	£3,750	£6,919	£8,837	£10,170	£7,187	£36,863
Net Return	£3,793	£7,005	£8,975	£10,418	£7,547	£37,738
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	15%	20%	23%	16%	82%

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