Flat
B5
1 bed
0 baths
West Drive, Birmingham, West Midlands B5
West Midlands, England · B5
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-750
↘ -2%After 5 Years
Change In Property Value
£25,056
↗ 23%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,708 | £6,809 | £6,979 | £7,153 | £7,368 | £35,017 |
| Total Expenses | £7,035 | £7,091 | £7,151 | £7,212 | £7,277 | £35,766 |
| Profit Before Tax | £-327 | £-282 | £-172 | £-59 | £91 | £-750 |
| Profit After Tax | £-327 | £-282 | £-172 | £-59 | £91 | £-750 |
| Change In Property Value | £2,750 | £2,819 | £5,201 | £6,642 | £7,645 | £25,056 |
| Net Return | £2,423 | £2,536 | £5,028 | £6,583 | £7,736 | £24,307 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 23% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change