Flat
B26
2 beds
1 bath
Selby Close, Birmingham B26
West Midlands, England · B26
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-1,800
↘ -6%After 5 Years
Change In Property Value
£20,501
↗ 23%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,640 | £5,725 | £5,868 | £6,014 | £6,195 | £29,442 |
| Total Expenses | £6,135 | £6,189 | £6,246 | £6,305 | £6,366 | £31,241 |
| Profit Before Tax | £-495 | £-465 | £-379 | £-291 | £-171 | £-1,800 |
| Profit After Tax | £-495 | £-465 | £-379 | £-291 | £-171 | £-1,800 |
| Change In Property Value | £2,250 | £2,306 | £4,255 | £5,435 | £6,255 | £20,501 |
| Net Return | £1,755 | £1,842 | £3,876 | £5,144 | £6,084 | £18,701 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 22% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change