Flat
B18
2 beds
1 bath
Metalworks Apartments, Warstone Lane, Jewellery Quarter B18
West Midlands, England · B18
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£10,749
↗ 21%After 5 Years
Change In Property Value
£37,585
↗ 23%After 5 Years
Return On Investment
96%
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 | £12,180 | £12,363 | £12,672 | £12,989 | £13,378 | £63,581 |
| Total Expenses | £9,913 | £9,981 | £10,058 | £10,137 | £10,222 | £50,311 |
| Profit Before Tax | £2,267 | £2,382 | £2,614 | £2,852 | £3,156 | £13,270 |
| Profit After Tax | £1,836 | £1,929 | £2,117 | £2,310 | £2,557 | £10,749 |
| Change In Property Value | £4,125 | £4,228 | £7,801 | £9,963 | £11,467 | £37,585 |
| Net Return | £5,961 | £6,157 | £9,918 | £12,273 | £14,024 | £48,333 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change