Flat
B15
2 beds
1 bath
Mason Way, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£13,388
↗ 21%After 5 Years
Change In Property Value
£50,379
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,852 | £13,045 | £13,240 | £13,571 | £13,911 | £66,619 |
| Total Expenses | £9,881 | £9,950 | £10,011 | £10,086 | £10,162 | £50,091 |
| Profit Before Tax | £2,971 | £3,094 | £3,230 | £3,486 | £3,748 | £16,529 |
| Profit After Tax | £2,406 | £2,506 | £2,616 | £2,823 | £3,036 | £13,388 |
| Change In Property Value | £5,125 | £9,456 | £12,077 | £13,899 | £9,822 | £50,379 |
| Net Return | £7,531 | £11,962 | £14,693 | £16,723 | £12,858 | £63,768 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 24% | 27% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change