Flat B14 2 beds 1 bath

Mercia Drive, Kings Heath, Birmingham B14

West Midlands, England · B14

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£2,406

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£55,807

↗ 23%After 5 Years

Return On Investment

78%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£13,040	£13,106	£13,183	£13,261	£13,346	£65,936
Profit Before Tax	£160	£292	£550	£815	£1,153	£2,970
Profit After Tax	£129	£236	£446	£661	£934	£2,406
Change In Property Value	£6,125	£6,278	£11,583	£14,794	£17,027	£55,807
Net Return	£6,254	£6,515	£12,029	£15,455	£17,961	£58,213
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	9%	16%	21%	24%	78%

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