Flat B4 1 bed 1 bath

Glasswater Locks, Belmont Row, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£10,355

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£67,197

↗ 23%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£15,444	£15,516	£15,603	£15,692	£15,791	£78,047
Profit Before Tax	£1,956	£2,145	£2,499	£2,863	£3,321	£12,783
Profit After Tax	£1,584	£1,737	£2,024	£2,319	£2,690	£10,355
Change In Property Value	£7,375	£7,559	£13,947	£17,813	£20,502	£67,197
Net Return	£8,959	£9,297	£15,971	£20,132	£23,192	£77,551
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	85%

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