Flat
B32
2 beds
1 bath
Bigwood Drive, Birmingham, West Midlands B32
West Midlands, England · B32
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-986
↘ -3%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,080 | £7,186 | £7,366 | £7,550 | £7,777 | £36,959 |
| Total Expenses | £7,469 | £7,526 | £7,587 | £7,649 | £7,714 | £37,944 |
| Profit Before Tax | £-389 | £-339 | £-221 | £-99 | £62 | £-986 |
| Profit After Tax | £-389 | £-339 | £-221 | £-99 | £62 | £-986 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £2,611 | £2,736 | £5,453 | £7,147 | £8,402 | £26,349 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 23% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change