Flat B15 2 beds 2 baths

Mason Way, Birmingham, West Midlands B15

West Midlands, England · B15

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£16,071

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£56,523

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,424	£14,640	£14,860	£15,231	£15,612	£74,768
Total Expenses	£10,843	£10,914	£10,977	£11,056	£11,137	£54,927
Profit Before Tax	£3,581	£3,726	£3,883	£4,175	£4,475	£19,841
Profit After Tax	£2,901	£3,018	£3,145	£3,382	£3,625	£16,071
Change In Property Value	£5,750	£10,609	£13,550	£15,595	£11,020	£56,523
Net Return	£8,651	£13,627	£16,695	£18,976	£14,645	£72,594
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	19%	24%	27%	21%	104%

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