Flat B4 1 bed 1 bath

Glasswater Locks, Belmont Row, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£18,847

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£72,497

↗ 25%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,400	£17,661	£17,926	£18,374	£18,833	£90,194
Total Expenses	£13,232	£13,308	£13,375	£13,462	£13,550	£66,927
Profit Before Tax	£4,168	£4,353	£4,551	£4,912	£5,283	£23,268
Profit After Tax	£3,376	£3,526	£3,686	£3,979	£4,279	£18,847
Change In Property Value	£7,375	£13,607	£17,379	£20,002	£14,135	£72,497
Net Return	£10,751	£17,133	£21,065	£23,981	£18,414	£91,344
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	26%	20%	100%

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