Flat B15 2 beds 1 bath

Longleat Avenue, Birmingham, West Midlands B15

West Midlands, England · B15

Initial Investment

First Year

£56,200First Year

Profit From Rental Income

After 5 Years

£5,860

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£41,912

↗ 23%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,532	£11,705	£11,998	£12,298	£12,666	£60,199
Total Expenses	£10,453	£10,517	£10,589	£10,663	£10,742	£52,964
Profit Before Tax	£1,079	£1,188	£1,409	£1,635	£1,924	£7,234
Profit After Tax	£874	£963	£1,141	£1,324	£1,559	£5,860
Change In Property Value	£4,600	£4,715	£8,699	£11,111	£12,787	£41,912
Net Return	£5,474	£5,678	£9,840	£12,435	£14,346	£47,772
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	18%	22%	26%	85%

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