Flat
B9
0 beds
0 baths
Suite 301 Rhubarb Studios, Heath Mill Lane, Digbeth B9
West Midlands, England · B9
View property listing
Initial Investment
£30,850First YearProfit From Rental Income
£1,515
↗ 5%After 5 Years
Change In Property Value
£24,452
↗ 25%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,072 | £6,163 | £6,256 | £6,412 | £6,572 | £31,475 |
| Total Expenses | £5,809 | £5,868 | £5,918 | £5,975 | £6,034 | £29,604 |
| Profit Before Tax | £263 | £295 | £338 | £436 | £538 | £1,871 |
| Profit After Tax | £213 | £239 | £273 | £354 | £436 | £1,515 |
| Change In Property Value | £2,488 | £4,589 | £5,862 | £6,746 | £4,767 | £24,452 |
| Net Return | £2,701 | £4,829 | £6,135 | £7,100 | £5,203 | £25,968 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 9% | 16% | 20% | 23% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change