Flat B1 2 beds 3 baths

Wharfside Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£25,901

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£74,030

↗ 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	£22,752	£23,093	£23,671	£24,262	£24,990	£118,769
Total Expenses	£17,170	£17,250	£17,350	£17,453	£17,569	£86,792
Profit Before Tax	£5,582	£5,844	£6,320	£6,809	£7,421	£31,977
Profit After Tax	£4,522	£4,733	£5,119	£5,515	£6,011	£25,901
Change In Property Value	£8,125	£8,328	£15,365	£19,625	£22,587	£74,030
Net Return	£12,647	£13,061	£20,485	£25,140	£28,598	£99,931
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