Flat B5 1 bed 1 bath

Pershore Road, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£-6,590

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£20,501

↗ 23%After 5 Years

Return On Investment

50%

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	£6,732	£6,833	£7,004	£7,179	£7,394	£35,142
Total Expenses	£8,144	£8,244	£8,345	£8,448	£8,552	£41,732
Profit Before Tax	£-1,412	£-1,411	£-1,341	£-1,269	£-1,158	£-6,590
Profit After Tax	£-1,412	£-1,411	£-1,341	£-1,269	£-1,158	£-6,590
Change In Property Value	£2,250	£2,306	£4,255	£5,435	£6,255	£20,501
Net Return	£838	£895	£2,914	£4,166	£5,097	£13,910
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	3%	3%	10%	15%	18%	50%

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