Flat
B36
2 beds
1 bath
Falkland Way, Smiths Wood, Birmingham, West Midlands B36
West Midlands, England · B36
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-3,804
↘ -10%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,480 | £6,577 | £6,742 | £6,910 | £7,117 | £33,826 |
| Total Expenses | £7,409 | £7,465 | £7,524 | £7,585 | £7,648 | £37,631 |
| Profit Before Tax | £-929 | £-888 | £-782 | £-675 | £-531 | £-3,804 |
| Profit After Tax | £-929 | £-888 | £-782 | £-675 | £-531 | £-3,804 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £2,071 | £2,187 | £4,891 | £6,571 | £7,809 | £23,530 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 21% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change