Flat B14 2 beds 1 bath

Mercia Drive, Kings Heath, Birmingham B14

West Midlands, England · B14

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£10,626

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£55,807

↗ 23%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,360	£15,590	£15,980	£16,380	£16,871	£80,181
Total Expenses	£13,256	£13,325	£13,407	£13,491	£13,583	£67,063
Profit Before Tax	£2,104	£2,265	£2,573	£2,888	£3,288	£13,118
Profit After Tax	£1,704	£1,835	£2,084	£2,340	£2,663	£10,626
Change In Property Value	£6,125	£6,278	£11,583	£14,794	£17,027	£55,807
Net Return	£7,829	£8,113	£13,667	£17,134	£19,690	£66,433
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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