Flat
B16
1 bed
1 bath
Huntly Road, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£513
↗ 2%After 5 Years
Change In Property Value
£22,551
↗ 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 | £6,540 | £6,638 | £6,804 | £6,974 | £7,183 | £34,140 |
| Total Expenses | £6,582 | £6,638 | £6,697 | £6,758 | £6,822 | £33,496 |
| Profit Before Tax | £-42 | £0 | £107 | £216 | £362 | £643 |
| Profit After Tax | £-42 | £0 | £87 | £175 | £293 | £513 |
| Change In Property Value | £2,475 | £2,537 | £4,681 | £5,978 | £6,880 | £22,551 |
| Net Return | £2,433 | £2,537 | £4,767 | £6,153 | £7,173 | £23,064 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| 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