Flat
B24
1 bed
1 bath
Chester Road, Erdington B24
West Midlands, England · B24
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-852
↘ -3%After 5 Years
Change In Property Value
£22,779
↗ 23%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,264 | £6,358 | £6,517 | £6,680 | £6,880 | £32,699 |
| Total Expenses | £6,594 | £6,649 | £6,708 | £6,768 | £6,831 | £33,551 |
| Profit Before Tax | £-330 | £-291 | £-191 | £-88 | £49 | £-852 |
| Profit After Tax | £-330 | £-291 | £-191 | £-88 | £49 | £-852 |
| Change In Property Value | £2,500 | £2,563 | £4,728 | £6,038 | £6,950 | £22,779 |
| Net Return | £2,170 | £2,271 | £4,537 | £5,950 | £6,999 | £21,927 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 23% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change