Flat B1 1 bed 1 bath

197 Wharfside Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£-15,181

↘ -47%After 5 Years

Change In Property Value

After 5 Years

£23,917

↗ 23%After 5 Years

Return On Investment

27%

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	£2,556	£2,594	£2,659	£2,726	£2,807	£13,343
Total Expenses	£5,639	£5,671	£5,704	£5,737	£5,771	£28,524
Profit Before Tax	£-3,083	£-3,077	£-3,045	£-3,012	£-2,964	£-15,181
Profit After Tax	£-3,083	£-3,077	£-3,045	£-3,012	£-2,964	£-15,181
Change In Property Value	£2,625	£2,691	£4,964	£6,340	£7,297	£23,917
Net Return	£-458	£-386	£1,919	£3,329	£4,333	£8,737
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-47%
Total Net Return (%)	-1%	-1%	6%	10%	13%	27%

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