Flat
B20
1 bed
1 bath
Handsworth Wood Road, Birmingham B20
West Midlands, England · B20
View property listing
Initial Investment
£17,500First YearProfit From Rental Income
£-5,174
↘ -30%After 5 Years
Change In Property Value
£12,528
↗ 23%After 5 Years
Return On Investment
42%
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 | £3,444 | £3,496 | £3,583 | £3,673 | £3,783 | £17,978 |
| Total Expenses | £4,527 | £4,578 | £4,629 | £4,682 | £4,736 | £23,152 |
| Profit Before Tax | £-1,083 | £-1,082 | £-1,046 | £-1,010 | £-953 | £-5,174 |
| Profit After Tax | £-1,083 | £-1,082 | £-1,046 | £-1,010 | £-953 | £-5,174 |
| Change In Property Value | £1,375 | £1,409 | £2,600 | £3,321 | £3,822 | £12,528 |
| Net Return | £292 | £327 | £1,554 | £2,312 | £2,869 | £7,355 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -30% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change