Flat B1 1 bed 1 bath

Washington Wharf, Birmingham, West Midlands B1

West Midlands, England · B1

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£10,135

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£36,434

↗ 23%After 5 Years

Return On Investment

95%

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	£11,640	£11,815	£12,110	£12,413	£12,785	£60,762
Total Expenses	£9,510	£9,573	£9,646	£9,720	£9,800	£48,250
Profit Before Tax	£2,130	£2,241	£2,464	£2,693	£2,985	£12,513
Profit After Tax	£1,725	£1,815	£1,996	£2,181	£2,418	£10,135
Change In Property Value	£3,999	£4,099	£7,562	£9,659	£11,116	£36,434
Net Return	£5,724	£5,914	£9,558	£11,840	£13,534	£46,570
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	12%	20%	24%	28%	95%

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