Flat
B90
1 bed
1 bath
Hytall Road, Shirley, Solihull, West Midlands B90
West Midlands, England · B90
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£-4,821
↘ -14%After 5 Years
Change In Property Value
£28,262
↗ 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 | £5,172 | £5,250 | £5,328 | £5,462 | £5,598 | £26,810 |
| Total Expenses | £6,217 | £6,275 | £6,324 | £6,379 | £6,435 | £31,631 |
| Profit Before Tax | £-1,045 | £-1,026 | £-996 | £-918 | £-837 | £-4,821 |
| Profit After Tax | £-1,045 | £-1,026 | £-996 | £-918 | £-837 | £-4,821 |
| Change In Property Value | £2,875 | £5,304 | £6,775 | £7,797 | £5,510 | £28,262 |
| Net Return | £1,830 | £4,279 | £5,779 | £6,880 | £4,673 | £23,440 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 5% | 12% | 16% | 19% | 13% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change