Flat B42 2 beds 1 bath

Sandy Lane, Great Barr, Birmingham B42

West Midlands, England · B42

Initial Investment

First Year

£32,485First Year

Profit From Rental Income

After 5 Years

£-6,118

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£23,906

↗ 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	£5,352	£5,432	£5,568	£5,707	£5,879	£27,938
Total Expenses	£6,699	£6,753	£6,810	£6,867	£6,927	£34,057
Profit Before Tax	£-1,347	£-1,321	£-1,242	£-1,160	£-1,049	£-6,118
Profit After Tax	£-1,347	£-1,321	£-1,242	£-1,160	£-1,049	£-6,118
Change In Property Value	£2,624	£2,689	£4,962	£6,337	£7,294	£23,906
Net Return	£1,277	£1,369	£3,720	£5,177	£6,245	£17,788
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	4%	4%	11%	16%	19%	55%

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