Flat B29 2 beds 1 bath

Heroes Drive, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£10,195

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£48,974

↗ 23%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,980	£14,190	£14,544	£14,908	£15,355	£72,977
Total Expenses	£11,928	£11,995	£12,074	£12,154	£12,241	£60,392
Profit Before Tax	£2,052	£2,195	£2,471	£2,754	£3,114	£12,586
Profit After Tax	£1,662	£1,778	£2,001	£2,231	£2,522	£10,195
Change In Property Value	£5,375	£5,509	£10,165	£12,983	£14,942	£48,974
Net Return	£7,037	£7,287	£12,166	£15,214	£17,464	£59,168
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	90%

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