Flat B43 2 beds 1 bath

Horseshoe Crescent, Birmingham B43

West Midlands, England · B43

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-1,736

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 23%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,876	£10,024	£10,275	£10,532	£10,848	£51,554
Total Expenses	£10,526	£10,587	£10,655	£10,724	£10,798	£53,290
Profit Before Tax	£-650	£-563	£-380	£-193	£49	£-1,736
Profit After Tax	£-650	£-563	£-380	£-193	£49	£-1,736
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£4,100	£4,306	£8,603	£11,280	£13,254	£41,543
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	7%	7%	15%	19%	23%	72%

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