Flat B91 1 bed 1 bath

Apt 15, Warwick House, 737 Warwick Road, Solihull B91

West Midlands, England · B91

Initial Investment

First Year

£60,250First Year

Profit From Rental Income

After 5 Years

£1,623

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£48,536

↗ 25%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,480	£9,622	£9,767	£10,011	£10,261	£49,140
Total Expenses	£9,303	£9,367	£9,422	£9,488	£9,556	£47,136
Profit Before Tax	£177	£255	£344	£522	£705	£2,004
Profit After Tax	£144	£207	£279	£423	£571	£1,623
Change In Property Value	£4,938	£9,110	£11,635	£13,391	£9,463	£48,536
Net Return	£5,081	£9,317	£11,914	£13,814	£10,034	£50,160
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	8%	15%	20%	23%	17%	83%

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