Flat B31 2 beds 1 bath

Heathlands Grove, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£30,400First Year

Profit From Rental Income

After 5 Years

£-2,710

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£22,323

↗ 23%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,784	£5,871	£6,018	£6,168	£6,353	£30,193
Total Expenses	£6,467	£6,521	£6,579	£6,638	£6,699	£32,903
Profit Before Tax	£-683	£-650	£-561	£-470	£-346	£-2,710
Profit After Tax	£-683	£-650	£-561	£-470	£-346	£-2,710
Change In Property Value	£2,450	£2,511	£4,633	£5,918	£6,811	£22,323
Net Return	£1,767	£1,861	£4,072	£5,448	£6,465	£19,613
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	6%	6%	13%	18%	21%	65%

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