Flat B37 3 beds 1 bath

Foxwood Grove, Birmingham B37

West Midlands, England · B37

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£-4,684

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£28,473

↗ 23%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,504	£6,602	£6,767	£6,936	£7,144	£33,952
Total Expenses	£7,610	£7,666	£7,725	£7,786	£7,849	£38,635
Profit Before Tax	£-1,106	£-1,064	£-958	£-850	£-705	£-4,684
Profit After Tax	£-1,106	£-1,064	£-958	£-850	£-705	£-4,684
Change In Property Value	£3,125	£3,203	£5,910	£7,548	£8,687	£28,473
Net Return	£2,019	£2,139	£4,951	£6,698	£7,982	£23,790
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	5%	6%	13%	17%	21%	62%

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