Flat B29 3 beds 1 bath

Bushwood Road, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£2,801

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,448	£8,575	£8,789	£9,009	£9,279	£44,100
Total Expenses	£8,003	£8,061	£8,126	£8,191	£8,261	£40,642
Profit Before Tax	£445	£513	£663	£817	£1,018	£3,458
Profit After Tax	£361	£416	£537	£662	£825	£2,801
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£3,611	£3,747	£6,684	£8,512	£9,859	£32,413
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

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