Flat B76 1 bed 1 bath

Minworth Hall Farm, Water Orton Lane, Minworth B76

West Midlands, England · B76

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-1,878

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£43,007

↗ 25%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£7,990	£8,110	£8,313	£8,520	£40,805
Total Expenses	£8,418	£8,480	£8,533	£8,595	£8,658	£42,683
Profit Before Tax	£-546	£-490	£-423	£-282	£-138	£-1,878
Profit After Tax	£-546	£-490	£-423	£-282	£-138	£-1,878
Change In Property Value	£4,375	£8,072	£10,310	£11,865	£8,385	£43,007
Net Return	£3,829	£7,582	£9,887	£11,583	£8,247	£41,129
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	7%	14%	18%	22%	15%	77%

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