Flat
B42
1 bed
1 bath
Perry Park View, Tame Close, Perry Barr B42
West Midlands, England · B42
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-832
↘ -2%After 5 Years
Change In Property Value
£30,719
↗ 25%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,372 | £6,468 | £6,565 | £6,729 | £6,897 | £33,030 |
| Total Expenses | £6,659 | £6,719 | £6,769 | £6,828 | £6,887 | £33,862 |
| Profit Before Tax | £-287 | £-251 | £-205 | £-99 | £10 | £-832 |
| Profit After Tax | £-287 | £-251 | £-205 | £-99 | £10 | £-832 |
| Change In Property Value | £3,125 | £5,766 | £7,364 | £8,475 | £5,989 | £30,719 |
| Net Return | £2,838 | £5,515 | £7,159 | £8,376 | £5,999 | £29,887 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 7% | 14% | 19% | 22% | 16% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change