Flat B29 1 bed 1 bath

Bridgewater Court, Selly Oak B29

West Midlands, England · B29

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£-3,493

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£14,806

↗ 23%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,224	£4,287	£4,395	£4,504	£4,640	£22,050
Total Expenses	£5,001	£5,054	£5,107	£5,162	£5,218	£25,543
Profit Before Tax	£-777	£-766	£-713	£-658	£-579	£-3,493
Profit After Tax	£-777	£-766	£-713	£-658	£-579	£-3,493
Change In Property Value	£1,625	£1,666	£3,073	£3,925	£4,517	£14,806
Net Return	£848	£899	£2,360	£3,267	£3,939	£11,313
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	4%	4%	12%	16%	19%	55%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change