Flat B18 2 beds 1 bath

Waterside Drive, Hockley, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£2,427

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£31,890

↗ 23%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,126	£9,354	£9,635	£45,791
Total Expenses	£8,432	£8,491	£8,556	£8,623	£8,693	£42,795
Profit Before Tax	£340	£413	£570	£732	£941	£2,996
Profit After Tax	£276	£334	£462	£593	£763	£2,427
Change In Property Value	£3,500	£3,588	£6,619	£8,454	£9,730	£31,890
Net Return	£3,776	£3,922	£7,081	£9,046	£10,492	£34,317
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	16%	21%	24%	80%

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