Flat
B15
2 beds
1 bath
Alfred Knight Way, Birmingham, West Midlands B15
West Midlands, England · B15
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£9,474
↗ 14%After 5 Years
Change In Property Value
£52,391
↗ 23%After 5 Years
Return On Investment
88%
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 | £15,006 | £15,382 | £15,843 | £75,295 |
| Total Expenses | £12,568 | £12,635 | £12,715 | £12,796 | £12,885 | £63,599 |
| Profit Before Tax | £1,856 | £2,005 | £2,292 | £2,585 | £2,958 | £11,696 |
| Profit After Tax | £1,504 | £1,624 | £1,856 | £2,094 | £2,396 | £9,474 |
| Change In Property Value | £5,750 | £5,894 | £10,874 | £13,888 | £15,984 | £52,391 |
| Net Return | £7,254 | £7,518 | £12,730 | £15,983 | £18,380 | £61,864 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change