Flat B16 1 bed 1 bath

King Edwards Wharf, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£-576

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£30,751

↗ 23%After 5 Years

Return On Investment

73%

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	£10,032	£10,182	£10,437	£10,698	£11,019	£52,368
Total Expenses	£10,359	£10,466	£10,578	£10,692	£10,809	£52,904
Profit Before Tax	£-327	£-284	£-141	£6	£210	£-536
Profit After Tax	£-327	£-284	£-141	£6	£170	£-576
Change In Property Value	£3,375	£3,459	£6,383	£8,152	£9,382	£30,751
Net Return	£3,048	£3,175	£6,242	£8,158	£9,552	£30,175
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	7%	8%	15%	20%	23%	73%

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