Flat B15 2 beds 1 bath

Longleat Avenue, Birmingham, West Midlands B15

West Midlands, England · B15

Initial Investment

First Year

£56,200First Year

Profit From Rental Income

After 5 Years

£11,137

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£45,218

↗ 25%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,532	£11,705	£11,881	£12,178	£12,482	£59,777
Total Expenses	£9,073	£9,141	£9,199	£9,271	£9,344	£46,028
Profit Before Tax	£2,459	£2,564	£2,681	£2,907	£3,138	£13,749
Profit After Tax	£1,991	£2,077	£2,172	£2,354	£2,542	£11,137
Change In Property Value	£4,600	£8,487	£10,840	£12,476	£8,816	£45,218
Net Return	£6,591	£10,564	£13,012	£14,830	£11,358	£56,355
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	26%	20%	100%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change