Flat
B30
1 bed
1 bath
Nine Elms Road, Birmingham B30
West Midlands, England · B30
View property listing
Initial Investment
£45,700First YearProfit From Rental Income
£-1,495
↘ -3%After 5 Years
Change In Property Value
£33,940
↗ 23%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,196 | £8,319 | £8,527 | £8,740 | £9,002 | £42,784 |
| Total Expenses | £8,731 | £8,789 | £8,853 | £8,918 | £8,987 | £44,280 |
| Profit Before Tax | £-535 | £-471 | £-326 | £-178 | £15 | £-1,495 |
| Profit After Tax | £-535 | £-471 | £-326 | £-178 | £15 | £-1,495 |
| Change In Property Value | £3,725 | £3,818 | £7,044 | £8,997 | £10,355 | £33,940 |
| Net Return | £3,190 | £3,348 | £6,718 | £8,819 | £10,370 | £32,445 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 23% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change