Flat B18 2 beds 2 baths

Heritage Court, Warstone Lane, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£-6,654

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£35,307

↗ 23%After 5 Years

Return On Investment

60%

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	£11,448	£11,620	£11,910	£12,208	£12,574	£59,760
Total Expenses	£12,980	£13,128	£13,280	£13,434	£13,592	£66,414
Profit Before Tax	£-1,532	£-1,509	£-1,369	£-1,226	£-1,018	£-6,654
Profit After Tax	£-1,532	£-1,509	£-1,369	£-1,226	£-1,018	£-6,654
Change In Property Value	£3,875	£3,972	£7,328	£9,360	£10,772	£35,307
Net Return	£2,343	£2,463	£5,959	£8,134	£9,754	£28,652
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	5%	5%	13%	17%	21%	60%

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