Flat
B15
2 beds
2 baths
Lee Bank Middleway, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£14,838
↗ 39%After 5 Years
Change In Property Value
£28,473
↗ 23%After 5 Years
Return On Investment
112%
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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £8,099 | £8,162 | £8,234 | £8,308 | £8,387 | £41,191 |
| Profit Before Tax | £3,301 | £3,409 | £3,626 | £3,849 | £4,134 | £18,318 |
| Profit After Tax | £2,674 | £2,761 | £2,937 | £3,118 | £3,349 | £14,838 |
| Change In Property Value | £3,125 | £3,203 | £5,910 | £7,548 | £8,687 | £28,473 |
| Net Return | £5,799 | £5,964 | £8,847 | £10,666 | £12,036 | £43,311 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 15% | 15% | 23% | 28% | 31% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change