Flat B29 2 beds 1 bath

Heroes Drive, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£17,038

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£48,974

↗ 23%After 5 Years

Return On Investment

101%

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	£15,876	£16,114	£16,517	£16,930	£17,438	£82,875
Total Expenses	£12,206	£12,278	£12,363	£12,450	£12,545	£61,841
Profit Before Tax	£3,670	£3,837	£4,154	£4,480	£4,893	£21,034
Profit After Tax	£2,973	£3,108	£3,365	£3,629	£3,963	£17,038
Change In Property Value	£5,375	£5,509	£10,165	£12,983	£14,942	£48,974
Net Return	£8,348	£8,617	£13,530	£16,612	£18,905	£66,011
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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