Flat B11 5 beds 5 baths

Warwick Road, Tyseley, Birmingham B11

West Midlands, England · B11

Initial Investment

First Year

£103,650First Year

Profit From Rental Income

After 5 Years

£17,175

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£74,941

↗ 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	£20,628	£20,937	£21,461	£21,997	£22,657	£107,681
Total Expenses	£17,116	£17,193	£17,288	£17,386	£17,494	£86,477
Profit Before Tax	£3,512	£3,745	£4,173	£4,612	£5,163	£21,204
Profit After Tax	£2,845	£3,033	£3,380	£3,736	£4,182	£17,175
Change In Property Value	£8,225	£8,431	£15,555	£19,867	£22,865	£74,941
Net Return	£11,070	£11,464	£18,934	£23,602	£27,047	£92,117
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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