Flat
B7
1 bed
1 bath
Heddon Place, Birmingham B7
West Midlands, England · B7
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-1,899
↘ -7%After 5 Years
Change In Property Value
£20,889
↗ 25%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,764 | £4,835 | £4,908 | £5,031 | £5,156 | £24,695 |
| Total Expenses | £5,211 | £5,268 | £5,317 | £5,371 | £5,426 | £26,593 |
| Profit Before Tax | £-447 | £-433 | £-409 | £-340 | £-270 | £-1,899 |
| Profit After Tax | £-447 | £-433 | £-409 | £-340 | £-270 | £-1,899 |
| Change In Property Value | £2,125 | £3,921 | £5,008 | £5,763 | £4,073 | £20,889 |
| Net Return | £1,678 | £3,488 | £4,599 | £5,423 | £3,803 | £18,990 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 6% | 13% | 17% | 20% | 14% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change