Flat B15 1 bed 1 bath

Roman Way, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£8,310

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

95%

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	£7,852	£7,906	£7,968	£8,031	£8,098	£39,854
Profit Before Tax	£1,748	£1,838	£2,020	£2,207	£2,446	£10,259
Profit After Tax	£1,416	£1,489	£1,636	£1,787	£1,981	£8,310
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£4,666	£4,820	£7,782	£9,637	£11,016	£37,922
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	12%	19%	24%	28%	95%

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