Flat
B17
2 beds
1 bath
Spreadbury Close, Birmingham, West Midlands B17
West Midlands, England · B17
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-384,652
↘ -740%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
-665%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,552 | £12,740 | £13,059 | £13,385 | £13,787 | £65,523 |
| Total Expenses | £86,500 | £88,324 | £90,043 | £91,797 | £93,511 | £450,175 |
| Profit Before Tax | £-73,948 | £-75,584 | £-76,984 | £-78,412 | £-79,725 | £-384,652 |
| Profit After Tax | £-73,948 | £-75,584 | £-76,984 | £-78,412 | £-79,725 | £-384,652 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £-69,698 | £-71,228 | £-68,946 | £-68,146 | £-67,910 | £-345,929 |
| Return From Rental Income (%) | -142% | -145% | -148% | -151% | -153% | -740% |
| Total Net Return (%) | -134% | -137% | -133% | -131% | -131% | -665% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change