Flat
B32
1 bed
1 bath
Ox Leasow, Birmingham B32
West Midlands, England · B32
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-1,764
↘ -5%After 5 Years
Change In Property Value
£25,056
↗ 23%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,492 | £6,589 | £6,754 | £6,923 | £7,131 | £33,889 |
| Total Expenses | £7,013 | £7,069 | £7,129 | £7,189 | £7,253 | £35,653 |
| Profit Before Tax | £-521 | £-480 | £-375 | £-266 | £-122 | £-1,764 |
| Profit After Tax | £-521 | £-480 | £-375 | £-266 | £-122 | £-1,764 |
| Change In Property Value | £2,750 | £2,819 | £5,201 | £6,642 | £7,645 | £25,056 |
| Net Return | £2,229 | £2,339 | £4,826 | £6,376 | £7,523 | £23,292 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 22% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change