Flat
B29
1 bed
1 bath
Bridgewater Court, Selly Oak B29
West Midlands, England · B29
View property listing
Initial Investment
£17,500First YearProfit From Rental Income
£-4,553
↘ -26%After 5 Years
Change In Property Value
£12,528
↗ 23%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,576 | £3,630 | £3,720 | £3,813 | £3,928 | £18,667 |
| Total Expenses | £4,540 | £4,591 | £4,643 | £4,696 | £4,750 | £23,221 |
| Profit Before Tax | £-964 | £-961 | £-923 | £-883 | £-823 | £-4,553 |
| Profit After Tax | £-964 | £-961 | £-923 | £-883 | £-823 | £-4,553 |
| Change In Property Value | £1,375 | £1,409 | £2,600 | £3,321 | £3,822 | £12,528 |
| Net Return | £411 | £448 | £1,678 | £2,438 | £3,000 | £7,975 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 2% | 3% | 10% | 14% | 17% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change