Flat B33 1 bed 1 bath

Hill House Lane, Birmingham B33

West Midlands, England · B33

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-6,771

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£22,779

↗ 23%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,004	£5,079	£5,206	£5,336	£5,496	£26,122
Total Expenses	£6,468	£6,521	£6,577	£6,634	£6,693	£32,893
Profit Before Tax	£-1,464	£-1,442	£-1,371	£-1,298	£-1,196	£-6,771
Profit After Tax	£-1,464	£-1,442	£-1,371	£-1,298	£-1,196	£-6,771
Change In Property Value	£2,500	£2,563	£4,728	£6,038	£6,950	£22,779
Net Return	£1,036	£1,120	£3,357	£4,741	£5,753	£16,007
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	3%	4%	11%	15%	19%	52%

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