Flat B29 1 bed 1 bath

Bridgewater Court, Selly Oak B29

West Midlands, England · B29

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£-2,298

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£12,528

↗ 23%After 5 Years

Return On Investment

58%

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	£4,056	£4,117	£4,220	£4,325	£4,455	£21,173
Total Expenses	£4,588	£4,640	£4,693	£4,747	£4,803	£23,471
Profit Before Tax	£-532	£-523	£-473	£-422	£-348	£-2,298
Profit After Tax	£-532	£-523	£-473	£-422	£-348	£-2,298
Change In Property Value	£1,375	£1,409	£2,600	£3,321	£3,822	£12,528
Net Return	£843	£886	£2,127	£2,899	£3,474	£10,230
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	5%	5%	12%	17%	20%	58%

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