Flat
B30
1 bed
1 bath
Monyhull Hall Road, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-3,850
↘ -11%After 5 Years
Change In Property Value
£25,056
↗ 23%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,048 | £6,139 | £6,292 | £6,449 | £6,643 | £31,571 |
| Total Expenses | £6,969 | £7,024 | £7,082 | £7,142 | £7,204 | £35,422 |
| Profit Before Tax | £-921 | £-885 | £-790 | £-693 | £-561 | £-3,850 |
| Profit After Tax | £-921 | £-885 | £-790 | £-693 | £-561 | £-3,850 |
| Change In Property Value | £2,750 | £2,819 | £5,201 | £6,642 | £7,645 | £25,056 |
| Net Return | £1,829 | £1,933 | £4,410 | £5,950 | £7,084 | £21,206 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 5% | 6% | 13% | 17% | 21% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change