Flat B45 1 bed 1 bath

Brightstone Road, Frankley, Birmingham B45

West Midlands, England · B45

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-1,792

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£24,575

↗ 25%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,304	£5,384	£5,464	£5,601	£5,741	£27,494
Total Expenses	£5,748	£5,806	£5,855	£5,910	£5,967	£29,286
Profit Before Tax	£-444	£-422	£-391	£-310	£-226	£-1,792
Profit After Tax	£-444	£-422	£-391	£-310	£-226	£-1,792
Change In Property Value	£2,500	£4,613	£5,891	£6,780	£4,791	£24,575
Net Return	£2,056	£4,190	£5,501	£6,471	£4,565	£22,783
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	7%	14%	18%	21%	15%	73%

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