Flat B76 1 bed 1 bath

Minworth Hall Farm, Water Orton Lane, Minworth B76

West Midlands, England · B76

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-8,175

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£39,862

↗ 23%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£7,990	£8,190	£8,395	£8,646	£41,093
Total Expenses	£9,730	£9,788	£9,851	£9,915	£9,983	£49,268
Profit Before Tax	£-1,858	£-1,798	£-1,661	£-1,521	£-1,337	£-8,175
Profit After Tax	£-1,858	£-1,798	£-1,661	£-1,521	£-1,337	£-8,175
Change In Property Value	£4,375	£4,484	£8,274	£10,567	£12,162	£39,862
Net Return	£2,517	£2,686	£6,612	£9,046	£10,825	£31,687
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	5%	5%	12%	17%	20%	59%

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