Flat
B23
1 bed
1 bath
Summer Road, Erdington, Birmingham, West Midlands B23
West Midlands, England · B23
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-3,695
↘ -17%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change