Flat B29 2 beds 0 baths

Heroes Drive, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£8,860

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 23%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£11,235	£11,300	£11,376	£11,454	£11,538	£56,902
Profit Before Tax	£1,761	£1,891	£2,145	£2,405	£2,737	£10,939
Profit After Tax	£1,427	£1,532	£1,737	£1,948	£2,217	£8,860
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£6,427	£6,657	£11,193	£14,025	£16,116	£54,417
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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