Flat
B3
0 beds
1 bath
The Lightwell, Cornwall Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£426
↗ 1%After 5 Years
Change In Property Value
£28,473
↗ 23%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,620 | £7,734 | £7,928 | £8,126 | £8,370 | £39,777 |
| Total Expenses | £7,721 | £7,779 | £7,841 | £7,905 | £7,972 | £39,218 |
| Profit Before Tax | £-101 | £-45 | £87 | £221 | £398 | £560 |
| Profit After Tax | £-101 | £-45 | £70 | £179 | £322 | £426 |
| Change In Property Value | £3,125 | £3,203 | £5,910 | £7,548 | £8,687 | £28,473 |
| Net Return | £3,024 | £3,159 | £5,980 | £7,727 | £9,009 | £28,899 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 23% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change