Flat
B42
2 beds
1 bath
Church Road, Perry Barr, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-5,496
↘ -15%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,120 | £6,212 | £6,367 | £6,526 | £6,722 | £31,947 |
| Total Expenses | £7,373 | £7,428 | £7,487 | £7,546 | £7,609 | £37,443 |
| Profit Before Tax | £-1,253 | £-1,216 | £-1,120 | £-1,020 | £-887 | £-5,496 |
| Profit After Tax | £-1,253 | £-1,216 | £-1,120 | £-1,020 | £-887 | £-5,496 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £1,747 | £1,859 | £4,554 | £6,226 | £7,453 | £21,838 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 20% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change