Flat
B44
2 beds
1 bath
Greenholm Road, Great Barr, Birmingham B44
West Midlands, England · B44
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-3,500
↘ -9%After 5 Years
Change In Property Value
£28,473
↗ 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 | £6,756 | £6,857 | £7,029 | £7,204 | £7,421 | £35,267 |
| Total Expenses | £7,635 | £7,691 | £7,751 | £7,813 | £7,877 | £38,767 |
| Profit Before Tax | £-879 | £-834 | £-722 | £-608 | £-456 | £-3,500 |
| Profit After Tax | £-879 | £-834 | £-722 | £-608 | £-456 | £-3,500 |
| Change In Property Value | £3,125 | £3,203 | £5,910 | £7,548 | £8,687 | £28,473 |
| Net Return | £2,246 | £2,369 | £5,187 | £6,940 | £8,231 | £24,973 |
| 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