Flat B1 1 bed 1 bath

Washington Wharf, Birmingham, West Midlands B1

West Midlands, England · B1

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£8,438

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

92%

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	£11,196	£11,364	£11,648	£11,939	£12,297	£58,445
Total Expenses	£9,468	£9,530	£9,602	£9,675	£9,753	£48,028
Profit Before Tax	£1,728	£1,834	£2,046	£2,264	£2,544	£10,417
Profit After Tax	£1,400	£1,485	£1,657	£1,834	£2,061	£8,438
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£5,400	£5,585	£9,222	£11,496	£13,180	£44,883
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	92%

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