Flat B33 0 beds 0 baths

Goldstar Way, Birmingham, West Midlands B33

West Midlands, England · B33

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£587

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£17,084

↗ 23%After 5 Years

Return On Investment

75%

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	£5,544	£5,627	£5,768	£5,912	£6,089	£28,940
Total Expenses	£5,530	£5,584	£5,641	£5,700	£5,760	£28,215
Profit Before Tax	£14	£43	£126	£212	£329	£725
Profit After Tax	£11	£35	£102	£172	£267	£587
Change In Property Value	£1,875	£1,922	£3,546	£4,529	£5,212	£17,084
Net Return	£1,886	£1,957	£3,648	£4,701	£5,479	£17,671
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	16%	20%	23%	75%

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