Flat B18 2 beds 2 baths

Warstone Lane, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£2,606

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£48,974

↗ 23%After 5 Years

Return On Investment

79%

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	£15,876	£16,114	£16,517	£16,930	£17,438	£82,875
Total Expenses	£15,618	£15,768	£15,926	£16,088	£16,257	£79,657
Profit Before Tax	£258	£346	£591	£842	£1,181	£3,218
Profit After Tax	£209	£280	£478	£682	£957	£2,606
Change In Property Value	£5,375	£5,509	£10,165	£12,983	£14,942	£48,974
Net Return	£5,584	£5,790	£10,643	£13,664	£15,899	£51,580
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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