Flat
B5
1 bed
1 bath
Bromsgrove Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£59
↗ 0%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,320 | £7,430 | £7,616 | £7,806 | £8,040 | £38,211 |
| Total Expenses | £7,493 | £7,550 | £7,612 | £7,674 | £7,740 | £38,069 |
| Profit Before Tax | £-173 | £-120 | £4 | £132 | £300 | £142 |
| Profit After Tax | £-173 | £-120 | £3 | £107 | £243 | £59 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £2,827 | £2,955 | £5,677 | £7,353 | £8,582 | £27,394 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change