Flat B29 2 beds 1 bath

Heroes Drive, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£59,200First Year

Profit From Rental Income

After 5 Years

£8,363

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£44,190

↗ 23%After 5 Years

Return On Investment

89%

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	£12,612	£12,801	£13,121	£13,449	£13,853	£65,836
Total Expenses	£10,958	£11,023	£11,098	£11,175	£11,258	£55,512
Profit Before Tax	£1,654	£1,778	£2,023	£2,275	£2,595	£10,325
Profit After Tax	£1,340	£1,440	£1,639	£1,842	£2,102	£8,363
Change In Property Value	£4,850	£4,971	£9,172	£11,715	£13,482	£44,190
Net Return	£6,190	£6,412	£10,811	£13,557	£15,584	£52,553
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	89%

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