Flat
B5
1 bed
1 bath
St. John's Walk, Birmingham, West Midlands B5
West Midlands, England · B5
View property listing
Initial Investment
£39,250First YearProfit From Rental Income
£634
↗ 2%After 5 Years
Change In Property Value
£29,043
↗ 23%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,776 | £7,893 | £8,090 | £8,292 | £8,541 | £40,592 |
| Total Expenses | £7,836 | £7,894 | £7,957 | £8,021 | £8,088 | £39,795 |
| Profit Before Tax | £-60 | £-1 | £133 | £272 | £453 | £797 |
| Profit After Tax | £-60 | £-1 | £108 | £220 | £367 | £634 |
| Change In Property Value | £3,188 | £3,267 | £6,028 | £7,699 | £8,861 | £29,043 |
| Net Return | £3,127 | £3,266 | £6,136 | £7,919 | £9,228 | £29,676 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 24% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change