Flat
B15
2 beds
1 bath
Wheeleys Lane, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£11,878
↗ 33%After 5 Years
Change In Property Value
£26,195
↗ 23%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £7,583 | £7,644 | £7,713 | £7,783 | £7,858 | £38,581 |
| Profit Before Tax | £2,617 | £2,709 | £2,899 | £3,094 | £3,345 | £14,664 |
| Profit After Tax | £2,120 | £2,194 | £2,348 | £2,506 | £2,709 | £11,878 |
| Change In Property Value | £2,875 | £2,947 | £5,437 | £6,944 | £7,992 | £26,195 |
| Net Return | £4,995 | £5,141 | £7,785 | £9,450 | £10,702 | £38,073 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 14% | 14% | 22% | 27% | 30% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change