Flat
B30
1 bed
1 bath
Naden Green, Bournville, Birmingham B30
West Midlands, England · B30
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-2,936
↘ -8%After 5 Years
Change In Property Value
£28,473
↗ 23%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,876 | £6,979 | £7,154 | £7,332 | £7,552 | £35,894 |
| Total Expenses | £7,647 | £7,703 | £7,764 | £7,825 | £7,890 | £38,830 |
| Profit Before Tax | £-771 | £-724 | £-610 | £-493 | £-338 | £-2,936 |
| Profit After Tax | £-771 | £-724 | £-610 | £-493 | £-338 | £-2,936 |
| Change In Property Value | £3,125 | £3,203 | £5,910 | £7,548 | £8,687 | £28,473 |
| Net Return | £2,354 | £2,479 | £5,300 | £7,055 | £8,349 | £25,537 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 6% | 6% | 14% | 18% | 22% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change