Flat B91 1 bed 1 bath

Apt 15, Warwick House, 737 Warwick Road, Solihull B91

West Midlands, England · B91

Initial Investment

First Year

£60,250First Year

Profit From Rental Income

After 5 Years

£-5,084

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£44,988

↗ 23%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,480	£9,622	£9,863	£10,109	£10,413	£49,487
Total Expenses	£10,784	£10,844	£10,911	£10,980	£11,053	£54,571
Profit Before Tax	£-1,304	£-1,222	£-1,048	£-870	£-640	£-5,084
Profit After Tax	£-1,304	£-1,222	£-1,048	£-870	£-640	£-5,084
Change In Property Value	£4,938	£5,061	£9,337	£11,926	£13,726	£44,988
Net Return	£3,634	£3,839	£8,289	£11,056	£13,086	£39,903
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	6%	6%	14%	18%	22%	66%

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