Flat B33 3 beds 1 bath

Neston Grove, Birmingham B33

West Midlands, England · B33

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£-2,580

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£48,974

↗ 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	£10,752	£10,913	£11,186	£11,466	£11,810	£56,127
Total Expenses	£11,605	£11,667	£11,738	£11,810	£11,887	£58,707
Profit Before Tax	£-853	£-754	£-552	£-344	£-77	£-2,580
Profit After Tax	£-853	£-754	£-552	£-344	£-77	£-2,580
Change In Property Value	£5,375	£5,509	£10,165	£12,983	£14,942	£48,974
Net Return	£4,522	£4,755	£9,613	£12,639	£14,865	£46,394
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	7%	7%	15%	19%	23%	71%

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