Flat
B12
1 bed
1 bath
Moseley Road, Balsall Heath, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£490
↗ 1%After 5 Years
Change In Property Value
£26,195
↗ 23%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,212 | £7,320 | £7,503 | £7,691 | £7,921 | £37,648 |
| Total Expenses | £7,284 | £7,341 | £7,402 | £7,465 | £7,530 | £37,021 |
| Profit Before Tax | £-72 | £-20 | £101 | £226 | £391 | £626 |
| Profit After Tax | £-72 | £-20 | £82 | £183 | £317 | £490 |
| Change In Property Value | £2,875 | £2,947 | £5,437 | £6,944 | £7,992 | £26,195 |
| Net Return | £2,803 | £2,926 | £5,519 | £7,127 | £8,309 | £26,685 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 23% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change