Flat
B33
0 beds
1 bath
Goldstar Way, Birmingham, West Midlands B33
West Midlands, England · B33
View property listing
Initial Investment
£14,500First YearProfit From Rental Income
£-8,771
↘ -60%After 5 Years
Change In Property Value
£10,250
↗ 23%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,256 | £2,290 | £2,347 | £2,406 | £2,478 | £11,777 |
| Total Expenses | £4,011 | £4,060 | £4,109 | £4,159 | £4,209 | £20,548 |
| Profit Before Tax | £-1,755 | £-1,771 | £-1,762 | £-1,753 | £-1,731 | £-8,771 |
| Profit After Tax | £-1,755 | £-1,771 | £-1,762 | £-1,753 | £-1,731 | £-8,771 |
| Change In Property Value | £1,125 | £1,153 | £2,128 | £2,717 | £3,127 | £10,250 |
| Net Return | £-630 | £-617 | £366 | £964 | £1,397 | £1,479 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -60% |
| Total Net Return (%) | -4% | -4% | 3% | 7% | 10% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change