Flat
B30
1 bed
1 bath
Middleton Hall Road, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£-4,765
↘ -16%After 5 Years
Change In Property Value
£21,640
↗ 23%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,220 | £5,298 | £5,431 | £5,567 | £5,734 | £27,249 |
| Total Expenses | £6,291 | £6,345 | £6,401 | £6,459 | £6,518 | £32,014 |
| Profit Before Tax | £-1,071 | £-1,047 | £-970 | £-892 | £-784 | £-4,765 |
| Profit After Tax | £-1,071 | £-1,047 | £-970 | £-892 | £-784 | £-4,765 |
| Change In Property Value | £2,375 | £2,434 | £4,491 | £5,737 | £6,602 | £21,640 |
| Net Return | £1,304 | £1,388 | £3,521 | £4,844 | £5,818 | £16,875 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 4% | 5% | 12% | 16% | 20% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change