Flat B20 1 bed 1 bath

Livingstone Road, Handsworth, Birmingham B20

West Midlands, England · B20

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-3,695

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£15,945

↗ 23%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,392	£4,458	£4,569	£4,684	£4,824	£22,927
Total Expenses	£5,216	£5,269	£5,323	£5,378	£5,435	£26,622
Profit Before Tax	£-824	£-811	£-754	£-695	£-611	£-3,695
Profit After Tax	£-824	£-811	£-754	£-695	£-611	£-3,695
Change In Property Value	£1,750	£1,794	£3,309	£4,227	£4,865	£15,945
Net Return	£926	£983	£2,556	£3,532	£4,254	£12,250
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	4%	4%	12%	16%	19%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change