Flat B29 1 bed 1 bath

Abdon Avenue, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-71

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£15,945

↗ 23%After 5 Years

Return On Investment

72%

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	£5,172	£5,250	£5,381	£5,515	£5,681	£26,999
Total Expenses	£5,294	£5,348	£5,404	£5,462	£5,521	£27,029
Profit Before Tax	£-122	£-99	£-23	£54	£160	£-31
Profit After Tax	£-122	£-99	£-23	£44	£130	£-71
Change In Property Value	£1,750	£1,794	£3,309	£4,227	£4,865	£15,945
Net Return	£1,628	£1,695	£3,286	£4,270	£4,994	£15,874
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	7%	8%	15%	19%	23%	72%

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