Flat
B13
1 bed
1 bath
Trafalgar Road, Birmingham B13
West Midlands, England · B13
View property listing
Initial Investment
£27,985First YearProfit From Rental Income
£-1,790
↘ -6%After 5 Years
Change In Property Value
£20,489
↗ 23%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,640 | £5,725 | £5,868 | £6,014 | £6,195 | £29,442 |
| Total Expenses | £6,133 | £6,187 | £6,244 | £6,303 | £6,364 | £31,231 |
| Profit Before Tax | £-493 | £-463 | £-377 | £-289 | £-169 | £-1,790 |
| Profit After Tax | £-493 | £-463 | £-377 | £-289 | £-169 | £-1,790 |
| Change In Property Value | £2,249 | £2,305 | £4,253 | £5,432 | £6,251 | £20,489 |
| Net Return | £1,756 | £1,842 | £3,876 | £5,143 | £6,082 | £18,700 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 22% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change