Flat B31 2 beds 1 bath

Ellerside Grove, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-2,543

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£22,779

↗ 23%After 5 Years

Return On Investment

65%

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	£5,904	£5,993	£6,142	£6,296	£6,485	£30,820
Total Expenses	£6,558	£6,613	£6,671	£6,730	£6,791	£33,363
Profit Before Tax	£-654	£-620	£-528	£-434	£-307	£-2,543
Profit After Tax	£-654	£-620	£-528	£-434	£-307	£-2,543
Change In Property Value	£2,500	£2,563	£4,728	£6,038	£6,950	£22,779
Net Return	£1,846	£1,942	£4,199	£5,604	£6,643	£20,235
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	6%	6%	14%	18%	21%	65%

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