Flat
B12
2 beds
1 bath
8 Rea Place, Birmingham - 50% Share B12
West Midlands, England · B12
View property listing
Initial Investment
£27,250First YearProfit From Rental Income
£-2,037
↘ -7%After 5 Years
Change In Property Value
£19,931
↗ 23%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 | £5,484 | £5,566 | £5,705 | £5,848 | £6,023 | £28,627 |
| Total Expenses | £6,020 | £6,074 | £6,131 | £6,189 | £6,249 | £30,664 |
| Profit Before Tax | £-536 | £-508 | £-426 | £-341 | £-226 | £-2,037 |
| Profit After Tax | £-536 | £-508 | £-426 | £-341 | £-226 | £-2,037 |
| Change In Property Value | £2,188 | £2,242 | £4,137 | £5,284 | £6,081 | £19,931 |
| Net Return | £1,652 | £1,734 | £3,711 | £4,943 | £5,855 | £17,895 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 6% | 6% | 14% | 18% | 21% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change