Flat B15 2 beds 2 baths

Lee Bank Middleway, Birmingham, West Midlands B15

West Midlands, England · B15

Initial Investment

First Year

£50,200First Year

Profit From Rental Income

After 5 Years

£4,324

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£37,357

↗ 23%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,284	£10,438	£10,699	£10,967	£11,296	£53,684
Total Expenses	£9,535	£9,597	£9,666	£9,736	£9,812	£48,345
Profit Before Tax	£749	£842	£1,034	£1,230	£1,484	£5,339
Profit After Tax	£607	£682	£837	£997	£1,202	£4,324
Change In Property Value	£4,100	£4,203	£7,754	£9,903	£11,398	£37,357
Net Return	£4,707	£4,884	£8,591	£10,900	£12,600	£41,681
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	83%

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