Flat
B24
2 beds
1 bath
Wood End Road, Birmingham B24
West Midlands, England · B24
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£74
↗ 0%After 5 Years
Change In Property Value
£25,056
↗ 23%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,900 | £7,004 | £7,179 | £7,358 | £7,579 | £36,019 |
| Total Expenses | £7,054 | £7,111 | £7,171 | £7,233 | £7,298 | £35,866 |
| Profit Before Tax | £-154 | £-107 | £8 | £125 | £281 | £153 |
| Profit After Tax | £-154 | £-107 | £6 | £101 | £228 | £74 |
| Change In Property Value | £2,750 | £2,819 | £5,201 | £6,642 | £7,645 | £25,056 |
| Net Return | £2,596 | £2,712 | £5,207 | £6,744 | £7,872 | £25,130 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change