Flat
B27
2 beds
1 bath
Warwick Road, Acocks Green, Birmingham B27
West Midlands, England · B27
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£-842
↘ -3%After 5 Years
Change In Property Value
£22,767
↗ 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 | £6,592 | £6,647 | £6,706 | £6,766 | £6,829 | £33,541 |
| Profit Before Tax | £-328 | £-289 | £-189 | £-86 | £51 | £-842 |
| Profit After Tax | £-328 | £-289 | £-189 | £-86 | £51 | £-842 |
| Change In Property Value | £2,499 | £2,561 | £4,725 | £6,035 | £6,946 | £22,767 |
| Net Return | £2,171 | £2,272 | £4,536 | £5,949 | £6,997 | £21,925 |
| 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