Flat B90 2 beds 0 baths

Aqueduct Road, Shirley B90

West Midlands, England · B90

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£-7,677

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£47,835

↗ 23%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£11,277	£11,338	£11,404	£11,473	£11,546	£57,038
Profit Before Tax	£-1,821	£-1,740	£-1,567	£-1,389	£-1,160	£-7,677
Profit After Tax	£-1,821	£-1,740	£-1,567	£-1,389	£-1,160	£-7,677
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£3,429	£3,642	£8,362	£11,292	£13,435	£40,158
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	5%	6%	13%	18%	21%	63%

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