Flat B30 3 beds 1 bath

Westholme Croft, Bournville, Birmingham, West Midlands B30

West Midlands, England · B30

Initial Investment

First Year

£75,850First Year

Profit From Rental Income

After 5 Years

£3,692

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£56,832

↗ 23%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,728	£13,934	£14,282	£14,639	£15,079	£71,662
Total Expenses	£13,272	£13,338	£13,416	£13,496	£13,582	£67,104
Profit Before Tax	£456	£596	£866	£1,144	£1,496	£4,558
Profit After Tax	£370	£482	£702	£926	£1,212	£3,692
Change In Property Value	£6,238	£6,393	£11,796	£15,066	£17,340	£56,832
Net Return	£6,607	£6,876	£12,497	£15,992	£18,552	£60,524
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	80%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change