Flat B11 1 bed 1 bath

Mayfield Road, Tyseley, Birmingham B11

West Midlands, England · B11

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£3,210

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£17,084

↗ 23%After 5 Years

Return On Investment

86%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,544	£5,627	£5,768	£5,912	£6,089	£28,940
Total Expenses	£4,910	£4,950	£4,994	£5,038	£5,086	£24,978
Profit Before Tax	£634	£677	£774	£874	£1,004	£3,962
Profit After Tax	£514	£548	£627	£708	£813	£3,210
Change In Property Value	£1,875	£1,922	£3,546	£4,529	£5,212	£17,084
Net Return	£2,389	£2,470	£4,173	£5,236	£6,025	£20,293
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	22%	26%	86%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change