Flat
B30
2 beds
1 bath
Baldwin Road, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-2,021
↘ -5%After 5 Years
Change In Property Value
£31,890
↗ 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 | £7,704 | £7,820 | £8,015 | £8,215 | £8,462 | £40,216 |
| Total Expenses | £8,325 | £8,382 | £8,445 | £8,509 | £8,576 | £42,237 |
| Profit Before Tax | £-621 | £-563 | £-430 | £-293 | £-114 | £-2,021 |
| Profit After Tax | £-621 | £-563 | £-430 | £-293 | £-114 | £-2,021 |
| Change In Property Value | £3,500 | £3,588 | £6,619 | £8,454 | £9,730 | £31,890 |
| Net Return | £2,879 | £3,025 | £6,189 | £8,160 | £9,615 | £29,868 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| 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