Flat B4 1 bed 1 bath

Clive Passage, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£-2,961

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£21,640

↗ 23%After 5 Years

Return On Investment

63%

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	£5,604	£5,688	£5,830	£5,976	£6,155	£29,254
Total Expenses	£6,330	£6,384	£6,441	£6,500	£6,560	£32,214
Profit Before Tax	£-726	£-696	£-611	£-524	£-405	£-2,961
Profit After Tax	£-726	£-696	£-611	£-524	£-405	£-2,961
Change In Property Value	£2,375	£2,434	£4,491	£5,737	£6,602	£21,640
Net Return	£1,649	£1,739	£3,881	£5,213	£6,197	£18,679
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	6%	6%	13%	18%	21%	63%

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