Flat B1 1 bed 1 bath

Waterfront Walk, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£57,998First Year

Profit From Rental Income

After 5 Years

£11,807

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£46,692

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,916	£12,095	£12,276	£12,583	£12,898	£61,768
Total Expenses	£9,305	£9,373	£9,432	£9,504	£9,578	£47,192
Profit Before Tax	£2,611	£2,722	£2,844	£3,079	£3,319	£14,576
Profit After Tax	£2,115	£2,205	£2,304	£2,494	£2,689	£11,807
Change In Property Value	£4,750	£8,764	£11,193	£12,882	£9,103	£46,692
Net Return	£6,865	£10,968	£13,497	£15,376	£11,792	£58,498
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	27%	20%	101%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change