Flat B13 1 bed 1 bath

Wake Green Road, Birmingham B13

West Midlands, England · B13

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£15,581

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£45,546

↗ 23%After 5 Years

Return On Investment

100%

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	£14,760	£14,981	£15,356	£15,740	£16,212	£77,049
Total Expenses	£11,409	£11,477	£11,558	£11,640	£11,730	£57,813
Profit Before Tax	£3,351	£3,504	£3,798	£4,100	£4,482	£19,236
Profit After Tax	£2,714	£2,838	£3,077	£3,321	£3,631	£15,581
Change In Property Value	£4,999	£5,124	£9,453	£12,074	£13,896	£45,546
Net Return	£7,713	£7,962	£12,530	£15,395	£17,527	£61,127
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	100%

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