Flat B5 1 bed 1 bath

St. Lukes Road, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£27,625First Year

Profit From Rental Income

After 5 Years

£-2,623

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£20,216

↗ 23%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,412	£5,493	£5,631	£5,771	£5,944	£28,251
Total Expenses	£6,062	£6,116	£6,173	£6,231	£6,291	£30,874
Profit Before Tax	£-650	£-623	£-543	£-460	£-347	£-2,623
Profit After Tax	£-650	£-623	£-543	£-460	£-347	£-2,623
Change In Property Value	£2,219	£2,274	£4,196	£5,359	£6,168	£20,216
Net Return	£1,568	£1,651	£3,653	£4,899	£5,821	£17,593
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	6%	6%	13%	18%	21%	64%

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