Flat B11 5 beds 5 baths

Warwick Road, Tyseley, Birmingham B11

West Midlands, England · B11

Initial Investment

First Year

£103,650First Year

Profit From Rental Income

After 5 Years

£26,614

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£80,853

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,628	£20,937	£21,251	£21,783	£22,327	£106,927
Total Expenses	£14,648	£14,729	£14,802	£14,897	£14,994	£74,070
Profit Before Tax	£5,980	£6,208	£6,450	£6,886	£7,334	£32,857
Profit After Tax	£4,843	£5,029	£5,224	£5,578	£5,940	£26,614
Change In Property Value	£8,225	£15,175	£19,382	£22,307	£15,764	£80,853
Net Return	£13,068	£20,204	£24,606	£27,885	£21,704	£107,467
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	19%	24%	27%	21%	104%

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