Flat B18 2 beds 1 bath

Waterside Drive, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£4,224

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

85%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£8,818	£8,894	£8,977	£9,061	£9,149	£44,899
Profit Before Tax	£782	£850	£1,011	£1,176	£1,395	£5,215
Profit After Tax	£634	£688	£819	£953	£1,130	£4,224
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£3,884	£4,020	£6,965	£8,803	£10,165	£33,836
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	85%

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