Flat B16 2 beds 1 bath

Mariner Avenue, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£6,017

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,718	£10,986	£11,261	£11,599	£55,125
Total Expenses	£9,404	£9,466	£9,536	£9,607	£9,683	£47,696
Profit Before Tax	£1,156	£1,253	£1,451	£1,654	£1,915	£7,429
Profit After Tax	£936	£1,015	£1,175	£1,340	£1,552	£6,017
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£4,936	£5,115	£8,740	£11,001	£12,671	£42,463
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	22%	26%	87%

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