Flat
B36
2 beds
1 bath
Bromford Road, Birmingham B36
West Midlands, England · B36
View property listing
Initial Investment
£41,185First YearProfit From Rental Income
£-3,020
↘ -7%After 5 Years
Change In Property Value
£30,512
↗ 23%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,236 | £7,345 | £7,528 | £7,716 | £7,948 | £37,773 |
| Total Expenses | £8,038 | £8,095 | £8,156 | £8,219 | £8,285 | £40,793 |
| Profit Before Tax | £-802 | £-750 | £-628 | £-503 | £-337 | £-3,020 |
| Profit After Tax | £-802 | £-750 | £-628 | £-503 | £-337 | £-3,020 |
| Change In Property Value | £3,349 | £3,432 | £6,333 | £8,089 | £9,309 | £30,512 |
| Net Return | £2,547 | £2,682 | £5,705 | £7,586 | £8,972 | £27,492 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 22% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change