Flat B23 2 beds 1 bath

Station Road, Erdington, Birmingham B23

West Midlands, England · B23

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-37,591

↘ -34%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 23%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£16,786	£16,846	£16,912	£16,979	£17,050	£84,573
Profit Before Tax	£-7,786	£-7,711	£-7,548	£-7,381	£-7,165	£-37,591
Profit After Tax	£-7,786	£-7,711	£-7,548	£-7,381	£-7,165	£-37,591
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£964	£1,258	£8,999	£13,753	£17,159	£42,133
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-6%	-34%
Total Net Return (%)	1%	1%	8%	12%	15%	38%

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