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

£30,114

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£83,142

↗ 23%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,548	£25,931	£26,580	£27,244	£28,061	£133,364
Total Expenses	£19,036	£19,120	£19,228	£19,339	£19,463	£96,187
Profit Before Tax	£6,512	£6,811	£7,351	£7,905	£8,598	£37,177
Profit After Tax	£5,275	£5,517	£5,954	£6,403	£6,965	£30,114
Change In Property Value	£9,125	£9,353	£17,257	£22,040	£25,367	£83,142
Net Return	£14,400	£14,870	£23,211	£28,444	£32,331	£113,255
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	12%	13%	20%	24%	28%	97%

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