Flat
B42
2 beds
1 bath
Church Road, Perry Barr, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-1,203
↘ -3%After 5 Years
Change In Property Value
£29,490
↗ 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 | £6,120 | £6,212 | £6,305 | £6,463 | £6,624 | £31,724 |
| Total Expenses | £6,473 | £6,532 | £6,582 | £6,640 | £6,699 | £32,927 |
| Profit Before Tax | £-353 | £-320 | £-278 | £-177 | £-75 | £-1,203 |
| Profit After Tax | £-353 | £-320 | £-278 | £-177 | £-75 | £-1,203 |
| Change In Property Value | £3,000 | £5,535 | £7,069 | £8,136 | £5,750 | £29,490 |
| Net Return | £2,647 | £5,215 | £6,792 | £7,959 | £5,675 | £28,287 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 7% | 14% | 18% | 22% | 15% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change