Flat
B18
1 bed
1 bath
The Quartz, 10 Hall Street B18
West Midlands, England · B18
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£899
↗ 2%After 5 Years
Change In Property Value
£27,323
↗ 23%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,524 | £7,637 | £7,828 | £8,023 | £8,264 | £39,276 |
| Total Expenses | £7,511 | £7,569 | £7,631 | £7,694 | £7,761 | £38,166 |
| Profit Before Tax | £13 | £68 | £197 | £329 | £503 | £1,110 |
| Profit After Tax | £10 | £55 | £160 | £267 | £408 | £899 |
| Change In Property Value | £2,999 | £3,074 | £5,671 | £7,243 | £8,336 | £27,323 |
| Net Return | £3,009 | £3,129 | £5,831 | £7,510 | £8,744 | £28,222 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 24% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change