Flat
B90
2 beds
1 bath
Nethercote Gardens, Shirley, Solihull B90
West Midlands, England · B90
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-8,096
↘ -15%After 5 Years
Change In Property Value
£41,001
↗ 23%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,100 | £8,221 | £8,427 | £8,638 | £8,897 | £42,283 |
| Total Expenses | £9,952 | £10,010 | £10,073 | £10,138 | £10,207 | £50,379 |
| Profit Before Tax | £-1,852 | £-1,788 | £-1,646 | £-1,500 | £-1,310 | £-8,096 |
| Profit After Tax | £-1,852 | £-1,788 | £-1,646 | £-1,500 | £-1,310 | £-8,096 |
| Change In Property Value | £4,500 | £4,613 | £8,510 | £10,869 | £12,510 | £41,001 |
| Net Return | £2,649 | £2,824 | £6,864 | £9,369 | £11,200 | £32,905 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 20% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change