Flat
B33
1 bed
1 bath
Meon Grove, Birmingham B33
West Midlands, England · B33
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-7,155
↘ -26%After 5 Years
Change In Property Value
£20,501
↗ 23%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,500 | £4,567 | £4,682 | £4,799 | £4,943 | £23,491 |
| Total Expenses | £6,021 | £6,074 | £6,128 | £6,183 | £6,240 | £30,646 |
| Profit Before Tax | £-1,521 | £-1,506 | £-1,446 | £-1,385 | £-1,298 | £-7,155 |
| Profit After Tax | £-1,521 | £-1,506 | £-1,446 | £-1,385 | £-1,298 | £-7,155 |
| Change In Property Value | £2,250 | £2,306 | £4,255 | £5,435 | £6,255 | £20,501 |
| Net Return | £729 | £800 | £2,809 | £4,050 | £4,957 | £13,345 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 18% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change