Flat
B15
2 beds
1 bath
Mason Way, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£12,880
↗ 18%After 5 Years
Change In Property Value
£54,668
↗ 23%After 5 Years
Return On Investment
93%
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 | £17,724 | £17,990 | £18,440 | £18,901 | £19,468 | £92,522 |
| Total Expenses | £15,078 | £15,192 | £15,318 | £15,447 | £15,585 | £76,621 |
| Profit Before Tax | £2,646 | £2,798 | £3,121 | £3,453 | £3,883 | £15,901 |
| Profit After Tax | £2,143 | £2,266 | £2,528 | £2,797 | £3,145 | £12,880 |
| Change In Property Value | £6,000 | £6,150 | £11,347 | £14,492 | £16,679 | £54,668 |
| Net Return | £8,143 | £8,416 | £13,875 | £17,289 | £19,824 | £67,548 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change