Flat B15 2 beds 2 baths

Mason Way, Park Central, Birmingham City Centre B15

West Midlands, England · B15

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£21,128

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£86,558

↗ 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	£23,820	£24,177	£24,782	£25,401	£26,163	£124,344
Total Expenses	£19,459	£19,540	£19,644	£19,749	£19,868	£98,260
Profit Before Tax	£4,362	£4,637	£5,138	£5,652	£6,295	£26,083
Profit After Tax	£3,533	£3,756	£4,162	£4,578	£5,099	£21,128
Change In Property Value	£9,500	£9,738	£17,966	£22,946	£26,409	£86,558
Net Return	£13,033	£13,494	£22,128	£27,524	£31,508	£107,686
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	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