Flat B29 1 bed 1 bath

Bristol Road, Selly Oak, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£-4,553

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£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

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