Flat B1 2 beds 2 baths

Broadwalk, Upper William Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£7,212

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

89%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,652	£11,827	£12,122	£12,426	£12,798	£60,825
Total Expenses	£10,213	£10,293	£10,380	£10,470	£10,565	£51,921
Profit Before Tax	£1,439	£1,534	£1,742	£1,956	£2,234	£8,904
Profit After Tax	£1,165	£1,243	£1,411	£1,584	£1,809	£7,212
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£5,165	£5,343	£8,976	£11,246	£12,929	£43,658
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change