Flat
B32
2 beds
1 bath
Clent Way, Bartley Green B32
West Midlands, England · B32
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-5,297
↘ -26%After 5 Years
Change In Property Value
£14,806
↗ 23%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,840 | £3,898 | £3,995 | £4,095 | £4,218 | £20,045 |
| Total Expenses | £4,963 | £5,015 | £5,067 | £5,121 | £5,176 | £25,342 |
| Profit Before Tax | £-1,123 | £-1,117 | £-1,072 | £-1,026 | £-958 | £-5,297 |
| Profit After Tax | £-1,123 | £-1,117 | £-1,072 | £-1,026 | £-958 | £-5,297 |
| Change In Property Value | £1,625 | £1,666 | £3,073 | £3,925 | £4,517 | £14,806 |
| Net Return | £502 | £549 | £2,001 | £2,899 | £3,559 | £9,509 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 2% | 3% | 10% | 14% | 17% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change