Flat B15 2 beds 1 bath

Wheeleys Lane, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£17,671

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£34,168

↗ 23%After 5 Years

Return On Investment

113%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£9,271	£9,337	£9,414	£9,492	£9,577	£47,090
Profit Before Tax	£3,929	£4,061	£4,319	£4,585	£4,922	£21,816
Profit After Tax	£3,182	£3,289	£3,499	£3,713	£3,987	£17,671
Change In Property Value	£3,750	£3,844	£7,092	£9,058	£10,425	£34,168
Net Return	£6,932	£7,133	£10,590	£12,771	£14,411	£51,838
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	15%	16%	23%	28%	31%	113%

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