Flat B38 1 bed 1 bath

Wast Hill Grove, Birmingham, West Midlands B38

West Midlands, England · B38

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-5,362

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£22,779

↗ 23%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,304	£5,384	£5,518	£5,656	£5,826	£27,688
Total Expenses	£6,498	£6,552	£6,608	£6,666	£6,726	£33,050
Profit Before Tax	£-1,194	£-1,168	£-1,090	£-1,010	£-900	£-5,362
Profit After Tax	£-1,194	£-1,168	£-1,090	£-1,010	£-900	£-5,362
Change In Property Value	£2,500	£2,563	£4,728	£6,038	£6,950	£22,779
Net Return	£1,306	£1,394	£3,638	£5,029	£6,050	£17,417
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-17%
Total Net Return (%)	4%	4%	12%	16%	20%	56%

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