Flat B27 0 beds 0 baths

Warwick Road- Commercial Investment, Acocks Green, Birmingham B27

West Midlands, England · B27

Initial Investment

First Year

£88,249First Year

Profit From Rental Income

After 5 Years

£33,242

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£64,919

↗ 23%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,992	£23,337	£23,920	£24,518	£25,254	£120,021
Total Expenses	£15,607	£15,687	£15,788	£15,892	£16,008	£78,982
Profit Before Tax	£7,385	£7,650	£8,132	£8,626	£9,246	£41,039
Profit After Tax	£5,982	£6,196	£6,587	£6,987	£7,489	£33,242
Change In Property Value	£7,125	£7,303	£13,474	£17,210	£19,807	£64,919
Net Return	£13,107	£13,499	£20,061	£24,197	£27,296	£98,160
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	15%	15%	23%	27%	31%	111%

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