Flat B42 2 beds 0 baths

Aldridge Square, Birmingham B42

West Midlands, England · B42

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-3,022

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,180	£9,318	£9,551	£9,789	£10,083	£47,921
Total Expenses	£10,060	£10,119	£10,186	£10,253	£10,325	£50,943
Profit Before Tax	£-880	£-802	£-635	£-464	£-242	£-3,022
Profit After Tax	£-880	£-802	£-635	£-464	£-242	£-3,022
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£3,621	£3,811	£7,875	£10,405	£12,267	£37,979
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	7%	7%	14%	19%	22%	69%

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