Flat B3 0 beds 1 bath

Devonshire House, Birmingham B3

West Midlands, England · B3

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£-5,568

↘ -32%After 5 Years

Change In Property Value

After 5 Years

£12,528

↗ 23%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,360	£3,410	£3,496	£3,583	£3,691	£17,540
Total Expenses	£4,518	£4,569	£4,621	£4,673	£4,727	£23,108
Profit Before Tax	£-1,158	£-1,159	£-1,125	£-1,090	£-1,036	£-5,568
Profit After Tax	£-1,158	£-1,159	£-1,125	£-1,090	£-1,036	£-5,568
Change In Property Value	£1,375	£1,409	£2,600	£3,321	£3,822	£12,528
Net Return	£217	£251	£1,475	£2,231	£2,786	£6,960
Return From Rental Income (%)	-7%	-7%	-6%	-6%	-6%	-32%
Total Net Return (%)	1%	1%	8%	13%	16%	40%

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