Flat B25 3 beds 1 bath

Berkeley Road East, Yardley, Birmingham B25

West Midlands, England · B25

Initial Investment

First Year

£56,499First Year

Profit From Rental Income

After 5 Years

£-2,040

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£42,140

↗ 23%After 5 Years

Return On Investment

71%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£10,300	£10,360	£10,428	£10,496	£10,570	£52,154
Profit Before Tax	£-700	£-616	£-440	£-259	£-25	£-2,040
Profit After Tax	£-700	£-616	£-440	£-259	£-25	£-2,040
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£3,925	£4,124	£8,306	£10,912	£12,832	£40,100
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	7%	7%	15%	19%	23%	71%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change