Flat
B30
1 bed
1 bath
Middleton Hall Road, Birmingham B30
West Midlands, England · B30
View property listing
Initial Investment
£41,485First YearProfit From Rental Income
£-2,316
↘ -6%After 5 Years
Change In Property Value
£30,740
↗ 23%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,428 | £7,539 | £7,728 | £7,921 | £8,159 | £38,775 |
| Total Expenses | £8,097 | £8,154 | £8,216 | £8,279 | £8,345 | £41,091 |
| Profit Before Tax | £-669 | £-615 | £-488 | £-358 | £-187 | £-2,316 |
| Profit After Tax | £-669 | £-615 | £-488 | £-358 | £-187 | £-2,316 |
| Change In Property Value | £3,374 | £3,458 | £6,380 | £8,149 | £9,379 | £30,740 |
| Net Return | £2,705 | £2,843 | £5,892 | £7,791 | £9,192 | £28,423 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -6% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 22% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change