Flat B44 0 beds 0 baths

Hawthorn Road, Kingstanding, Birmingham B44

West Midlands, England · B44

Initial Investment

First Year

£24,985First Year

Profit From Rental Income

After 5 Years

£-3,157

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£19,648

↗ 25%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,320	£4,385	£4,451	£4,562	£4,676	£22,393
Total Expenses	£5,004	£5,061	£5,108	£5,161	£5,215	£25,551
Profit Before Tax	£-684	£-676	£-658	£-600	£-540	£-3,157
Profit After Tax	£-684	£-676	£-658	£-600	£-540	£-3,157
Change In Property Value	£1,999	£3,688	£4,710	£5,421	£3,831	£19,648
Net Return	£1,314	£3,012	£4,052	£4,821	£3,291	£16,490
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	5%	12%	16%	19%	13%	66%

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