Flat
B13
1 bed
1 bath
Taylor Road, Birmingham B13
West Midlands, England · B13
View property listing
Initial Investment
£31,900First YearProfit From Rental Income
£-545
↘ -2%After 5 Years
Change In Property Value
£23,462
↗ 23%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,456 | £6,553 | £6,717 | £6,885 | £7,091 | £33,701 |
| Total Expenses | £6,732 | £6,788 | £6,847 | £6,908 | £6,971 | £34,246 |
| Profit Before Tax | £-276 | £-235 | £-130 | £-23 | £120 | £-545 |
| Profit After Tax | £-276 | £-235 | £-130 | £-23 | £120 | £-545 |
| Change In Property Value | £2,575 | £2,639 | £4,870 | £6,220 | £7,158 | £23,462 |
| Net Return | £2,299 | £2,404 | £4,739 | £6,196 | £7,278 | £22,917 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 23% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change