Flat B1 2 beds 2 baths

Wharfside Street, Birmingham, West Midlands B1

West Midlands, England · B1

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£30,448

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£89,700

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,884	£23,227	£23,576	£24,165	£24,769	£118,621
Total Expenses	£16,032	£16,117	£16,192	£16,293	£16,396	£81,031
Profit Before Tax	£6,852	£7,111	£7,383	£7,872	£8,373	£37,590
Profit After Tax	£5,550	£5,760	£5,980	£6,376	£6,782	£30,448
Change In Property Value	£9,125	£16,836	£21,503	£24,748	£17,488	£89,700
Net Return	£14,675	£22,595	£27,483	£31,124	£24,271	£120,148
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	19%	24%	27%	21%	103%

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