Flat B1 1 bed 1 bath

Waterfront Walk, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£57,998First Year

Profit From Rental Income

After 5 Years

£13,664

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£43,278

↗ 23%After 5 Years

Return On Investment

98%

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	£13,836	£14,044	£14,395	£14,754	£15,197	£72,226
Total Expenses	£10,922	£10,988	£11,066	£11,146	£11,233	£55,356
Profit Before Tax	£2,914	£3,055	£3,328	£3,608	£3,964	£16,870
Profit After Tax	£2,361	£2,475	£2,696	£2,923	£3,211	£13,664
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,278
Net Return	£7,110	£7,343	£11,678	£14,395	£16,415	£56,942
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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