Flat
B30
2 beds
1 bath
Earlswood Road, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£-601
↘ -1%After 5 Years
Change In Property Value
£37,585
↗ 23%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,072 | £9,208 | £9,438 | £9,674 | £9,964 | £47,357 |
| Total Expenses | £9,454 | £9,513 | £9,579 | £9,647 | £9,718 | £47,911 |
| Profit Before Tax | £-382 | £-305 | £-141 | £28 | £246 | £-554 |
| Profit After Tax | £-382 | £-305 | £-141 | £28 | £199 | £-601 |
| Change In Property Value | £4,125 | £4,228 | £7,801 | £9,963 | £11,467 | £37,585 |
| Net Return | £3,743 | £3,923 | £7,660 | £9,991 | £11,666 | £36,984 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 7% | 8% | 15% | 20% | 23% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change