Flat B18 2 beds 2 baths

Flat 75, Heritage Court, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£58,600First Year

Profit From Rental Income

After 5 Years

£6,492

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£43,735

↗ 23%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,036	£12,217	£12,522	£12,835	£13,220	£62,830
Total Expenses	£10,821	£10,885	£10,959	£11,034	£11,115	£54,814
Profit Before Tax	£1,215	£1,331	£1,563	£1,801	£2,105	£8,015
Profit After Tax	£984	£1,078	£1,266	£1,459	£1,705	£6,492
Change In Property Value	£4,800	£4,920	£9,077	£11,594	£13,343	£43,735
Net Return	£5,784	£5,998	£10,344	£13,053	£15,048	£50,227
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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