Flat B1 2 beds 2 baths

Wexler Lofts, Carver Street, Jewellery Quarter B1

West Midlands, England · B1

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£22,730

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£67,197

↗ 23%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,652	£20,962	£21,486	£22,023	£22,684	£107,806
Total Expenses	£15,769	£15,846	£15,942	£16,039	£16,148	£79,745
Profit Before Tax	£4,883	£5,115	£5,544	£5,984	£6,536	£28,062
Profit After Tax	£3,955	£4,144	£4,491	£4,847	£5,294	£22,730
Change In Property Value	£7,375	£7,559	£13,947	£17,813	£20,502	£67,197
Net Return	£11,330	£11,703	£18,438	£22,660	£25,796	£89,927
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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