Flat
B42
2 beds
1 bath
Sandringham Court, Walsall Road, Great Barr, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-4,287
↘ -9%After 5 Years
Change In Property Value
£34,168
↗ 23%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,644 | £7,759 | £7,953 | £8,151 | £8,396 | £39,903 |
| Total Expenses | £8,716 | £8,773 | £8,835 | £8,899 | £8,966 | £44,190 |
| Profit Before Tax | £-1,072 | £-1,014 | £-883 | £-748 | £-570 | £-4,287 |
| Profit After Tax | £-1,072 | £-1,014 | £-883 | £-748 | £-570 | £-4,287 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £2,678 | £2,829 | £6,209 | £8,310 | £9,854 | £29,881 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 21% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change