Flat B1 3 beds 2 baths

Wharfside Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£37,543

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£99,087

↗ 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	£30,456	£30,913	£31,686	£32,478	£33,452	£158,984
Total Expenses	£22,304	£22,396	£22,516	£22,639	£22,779	£112,635
Profit Before Tax	£8,152	£8,517	£9,170	£9,839	£10,673	£46,350
Profit After Tax	£6,603	£6,899	£7,427	£7,969	£8,645	£37,543
Change In Property Value	£10,875	£11,147	£20,566	£26,267	£30,231	£99,087
Net Return	£17,478	£18,046	£27,993	£34,237	£38,876	£136,630
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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