Flat
B10
3 beds
1 bath
Minster Drive, Birmingham B10
West Midlands, England · B10
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-3,221
↘ -14%After 5 Years
Change In Property Value
£17,084
↗ 23%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,704 | £4,775 | £4,894 | £5,016 | £5,167 | £24,556 |
| Total Expenses | £5,446 | £5,499 | £5,554 | £5,610 | £5,668 | £27,777 |
| Profit Before Tax | £-742 | £-725 | £-660 | £-594 | £-501 | £-3,221 |
| Profit After Tax | £-742 | £-725 | £-660 | £-594 | £-501 | £-3,221 |
| Change In Property Value | £1,875 | £1,922 | £3,546 | £4,529 | £5,212 | £17,084 |
| Net Return | £1,133 | £1,197 | £2,886 | £3,935 | £4,711 | £13,862 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 20% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change