Flat B11 5 beds 5 baths

Warwick Road, Tyseley, Birmingham B11

West Midlands, England · B11

Initial Investment

First Year

£103,650First Year

Profit From Rental Income

After 5 Years

£113,713

↗ 110%After 5 Years

Change In Property Value

After 5 Years

£74,941

↗ 23%After 5 Years

Return On Investment

182%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£45,996	£46,686	£47,853	£49,049	£50,521	£240,105
Total Expenses	£19,653	£19,768	£19,927	£20,091	£20,281	£99,719
Profit Before Tax	£26,343	£26,918	£27,926	£28,959	£30,240	£140,386
Profit After Tax	£21,338	£21,804	£22,620	£23,456	£24,495	£113,713
Change In Property Value	£8,225	£8,431	£15,555	£19,867	£22,865	£74,941
Net Return	£29,563	£30,234	£38,174	£43,323	£47,359	£188,654
Return From Rental Income (%)	21%	21%	22%	23%	24%	110%
Total Net Return (%)	29%	29%	37%	42%	46%	182%

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