Flat
B29
2 beds
1 bath
Heroes Drive, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£59,200First YearProfit From Rental Income
£14,893
↗ 25%After 5 Years
Change In Property Value
£44,190
↗ 23%After 5 Years
Return On Investment
100%
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 | £14,328 | £14,543 | £14,906 | £15,279 | £15,738 | £74,794 |
| Total Expenses | £11,130 | £11,197 | £11,277 | £11,358 | £11,446 | £56,407 |
| Profit Before Tax | £3,198 | £3,346 | £3,630 | £3,921 | £4,291 | £18,387 |
| Profit After Tax | £2,591 | £2,710 | £2,940 | £3,176 | £3,476 | £14,893 |
| Change In Property Value | £4,850 | £4,971 | £9,172 | £11,715 | £13,482 | £44,190 |
| Net Return | £7,441 | £7,681 | £12,112 | £14,891 | £16,958 | £59,084 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change