Flat
B38
1 bed
1 bath
Grange Rise, Kings Norton, Birmingham, West Midlands B38
West Midlands, England · B38
View property listing
Initial Investment
£30,400First YearProfit From Rental Income
£-5,473
↘ -18%After 5 Years
Change In Property Value
£22,323
↗ 23%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,196 | £5,274 | £5,406 | £5,541 | £5,707 | £27,124 |
| Total Expenses | £6,408 | £6,462 | £6,518 | £6,575 | £6,634 | £32,596 |
| Profit Before Tax | £-1,212 | £-1,188 | £-1,112 | £-1,034 | £-927 | £-5,473 |
| Profit After Tax | £-1,212 | £-1,188 | £-1,112 | £-1,034 | £-927 | £-5,473 |
| Change In Property Value | £2,450 | £2,511 | £4,633 | £5,918 | £6,811 | £22,323 |
| Net Return | £1,238 | £1,324 | £3,521 | £4,884 | £5,884 | £16,850 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 4% | 4% | 12% | 16% | 19% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change