Flat B12 1 bed 1 bath

Warwick Street, Deritend, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£9,090

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£51,252

↗ 23%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,112	£14,324	£14,682	£15,049	£15,500	£73,667
Total Expenses	£12,338	£12,405	£12,484	£12,565	£12,652	£62,444
Profit Before Tax	£1,774	£1,918	£2,198	£2,484	£2,848	£11,222
Profit After Tax	£1,437	£1,554	£1,780	£2,012	£2,307	£9,090
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£7,062	£7,320	£12,418	£15,599	£17,944	£60,342
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

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