Flat
B5
0 beds
1 bath
Latitude, Bromsgrove Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-1,058
↘ -3%After 5 Years
Change In Property Value
£22,779
↗ 23%After 5 Years
Return On Investment
70%
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 | £7,476 | £7,588 | £7,778 | £7,972 | £8,211 | £39,026 |
| Total Expenses | £7,845 | £7,928 | £8,015 | £8,103 | £8,193 | £40,084 |
| Profit Before Tax | £-369 | £-340 | £-237 | £-130 | £18 | £-1,058 |
| Profit After Tax | £-369 | £-340 | £-237 | £-130 | £18 | £-1,058 |
| Change In Property Value | £2,500 | £2,563 | £4,728 | £6,038 | £6,950 | £22,779 |
| Net Return | £2,131 | £2,222 | £4,491 | £5,908 | £6,968 | £21,720 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 22% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change