Flat B18 3 beds 2 baths

Mint Drive, Hockley, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£25,058

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£97,948

↗ 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	£26,964	£27,368	£28,053	£28,754	£29,617	£140,756
Total Expenses	£21,757	£21,843	£21,954	£22,068	£22,197	£109,820
Profit Before Tax	£5,207	£5,525	£6,098	£6,686	£7,419	£30,936
Profit After Tax	£4,218	£4,476	£4,940	£5,415	£6,010	£25,058
Change In Property Value	£10,750	£11,019	£20,330	£25,965	£29,884	£97,948
Net Return	£14,968	£15,494	£25,269	£31,381	£35,893	£123,005
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	11%	18%	23%	26%	88%

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