Flat B31 2 beds 1 bath

Culmington Road, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£-4,157

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£18,223

↗ 23%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,716	£4,787	£4,906	£5,029	£5,180	£24,618
Total Expenses	£5,646	£5,699	£5,754	£5,810	£5,867	£28,775
Profit Before Tax	£-930	£-912	£-847	£-781	£-688	£-4,157
Profit After Tax	£-930	£-912	£-847	£-781	£-688	£-4,157
Change In Property Value	£2,000	£2,050	£3,782	£4,831	£5,560	£18,223
Net Return	£1,070	£1,138	£2,935	£4,050	£4,872	£14,066
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	4%	5%	12%	16%	19%	56%

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