Flat
B19
5 beds
1 bath
Villa Road, Birmingham B19
West Midlands, England · B19
View property listing
Initial Investment
£10,000First YearProfit From Rental Income
£-7,543
↘ -75%After 5 Years
Change In Property Value
£6,834
↗ 23%After 5 Years
Return On Investment
-7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,884 | £1,912 | £1,960 | £2,009 | £2,069 | £9,835 |
| Total Expenses | £3,379 | £3,427 | £3,475 | £3,524 | £3,573 | £17,378 |
| Profit Before Tax | £-1,495 | £-1,515 | £-1,515 | £-1,515 | £-1,503 | £-7,543 |
| Profit After Tax | £-1,495 | £-1,515 | £-1,515 | £-1,515 | £-1,503 | £-7,543 |
| Change In Property Value | £750 | £769 | £1,418 | £1,812 | £2,085 | £6,834 |
| Net Return | £-745 | £-746 | £-97 | £297 | £582 | £-710 |
| Return From Rental Income (%) | -15% | -15% | -15% | -15% | -15% | -75% |
| Total Net Return (%) | -7% | -7% | -1% | 3% | 6% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change