Flat B4 2 beds 2 baths

Snow Hill Wharf. 63 Shadwell Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£13,892

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 23%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,652	£20,962	£21,486	£22,023	£22,684	£107,806
Total Expenses	£17,951	£18,028	£18,124	£18,221	£18,330	£90,655
Profit Before Tax	£2,701	£2,933	£3,362	£3,802	£4,354	£17,151
Profit After Tax	£2,187	£2,376	£2,723	£3,079	£3,526	£13,892
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£10,937	£11,345	£19,271	£24,214	£27,850	£93,617
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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