Flat B29 2 beds 1 bath

Heroes Drive, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£14,584

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£49,151

↗ 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	£12,996	£13,191	£13,389	£13,724	£14,067	£67,366
Total Expenses	£9,735	£9,804	£9,865	£9,940	£10,017	£49,361
Profit Before Tax	£3,261	£3,387	£3,524	£3,783	£4,049	£18,005
Profit After Tax	£2,642	£2,743	£2,854	£3,065	£3,280	£14,584
Change In Property Value	£5,000	£9,225	£11,782	£13,560	£9,583	£49,151
Net Return	£7,642	£11,968	£14,637	£16,625	£12,863	£63,735
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	20%	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