Flat
B31
2 beds
1 bath
Ellerside Grove, Birmingham B31
West Midlands, England · B31
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-3,739
↘ -14%After 5 Years
Change In Property Value
£19,362
↗ 23%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,016 | £5,091 | £5,219 | £5,349 | £5,509 | £26,184 |
| Total Expenses | £5,874 | £5,927 | £5,983 | £6,040 | £6,099 | £29,924 |
| Profit Before Tax | £-858 | £-836 | £-765 | £-691 | £-589 | £-3,739 |
| Profit After Tax | £-858 | £-836 | £-765 | £-691 | £-589 | £-3,739 |
| Change In Property Value | £2,125 | £2,178 | £4,019 | £5,133 | £5,907 | £19,362 |
| Net Return | £1,267 | £1,342 | £3,254 | £4,442 | £5,318 | £15,622 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 20% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change