Flat
B15
2 beds
1 bath
Wheeleys Road, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£4,393
↗ 11%After 5 Years
Change In Property Value
£29,612
↗ 23%After 5 Years
Return On Investment
85%
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 | £9,600 | £9,744 | £9,988 | £10,237 | £10,544 | £50,113 |
| Total Expenses | £8,778 | £8,853 | £8,935 | £9,018 | £9,106 | £44,690 |
| Profit Before Tax | £822 | £891 | £1,053 | £1,219 | £1,439 | £5,424 |
| Profit After Tax | £666 | £721 | £853 | £988 | £1,165 | £4,393 |
| Change In Property Value | £3,250 | £3,331 | £6,146 | £7,850 | £9,035 | £29,612 |
| Net Return | £3,916 | £4,053 | £6,999 | £8,838 | £10,200 | £34,005 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 26% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change