Flat
B30
1 bed
1 bath
Monyhull Hall Road, Birmingham B30
West Midlands, England · B30
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£-1,674
↘ -5%After 5 Years
Change In Property Value
£23,917
↗ 23%After 5 Years
Return On Investment
68%
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 | £6,300 | £6,395 | £6,554 | £6,718 | £6,920 | £32,887 |
| Total Expenses | £6,796 | £6,851 | £6,910 | £6,971 | £7,033 | £34,561 |
| Profit Before Tax | £-496 | £-457 | £-356 | £-252 | £-114 | £-1,674 |
| Profit After Tax | £-496 | £-457 | £-356 | £-252 | £-114 | £-1,674 |
| Change In Property Value | £2,625 | £2,691 | £4,964 | £6,340 | £7,297 | £23,917 |
| Net Return | £2,129 | £2,234 | £4,608 | £6,088 | £7,184 | £22,243 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 22% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change