Flat
B31
2 beds
1 bath
Heathlands Grove, Birmingham B31
West Midlands, England · B31
View property listing
Initial Investment
£29,800First YearProfit From Rental Income
£-2,877
↘ -10%After 5 Years
Change In Property Value
£21,867
↗ 23%After 5 Years
Return On Investment
64%
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 | £5,664 | £5,749 | £5,893 | £6,040 | £6,221 | £29,567 |
| Total Expenses | £6,375 | £6,430 | £6,487 | £6,546 | £6,606 | £32,444 |
| Profit Before Tax | £-711 | £-681 | £-594 | £-506 | £-385 | £-2,877 |
| Profit After Tax | £-711 | £-681 | £-594 | £-506 | £-385 | £-2,877 |
| Change In Property Value | £2,400 | £2,460 | £4,539 | £5,797 | £6,672 | £21,867 |
| Net Return | £1,689 | £1,779 | £3,944 | £5,291 | £6,287 | £18,990 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 21% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change