Flat
B29
2 beds
1 bath
Tanners Way, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£9,765
↗ 15%After 5 Years
Change In Property Value
£47,835
↗ 23%After 5 Years
Return On Investment
90%
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 | £13,656 | £13,861 | £14,207 | £14,563 | £14,999 | £71,286 |
| Total Expenses | £11,697 | £11,764 | £11,841 | £11,921 | £12,007 | £59,231 |
| Profit Before Tax | £1,959 | £2,097 | £2,366 | £2,642 | £2,992 | £12,056 |
| Profit After Tax | £1,587 | £1,699 | £1,916 | £2,140 | £2,424 | £9,765 |
| Change In Property Value | £5,250 | £5,381 | £9,928 | £12,681 | £14,594 | £47,835 |
| Net Return | £6,837 | £7,080 | £11,845 | £14,821 | £17,018 | £57,600 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change