Flat B18 1 bed 1 bath

Warstone Lane, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£11,701

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

98%

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	£11,820	£11,997	£12,297	£12,605	£12,983	£61,702
Total Expenses	£9,320	£9,379	£9,447	£9,517	£9,593	£47,257
Profit Before Tax	£2,500	£2,618	£2,850	£3,087	£3,389	£14,445
Profit After Tax	£2,025	£2,121	£2,308	£2,501	£2,745	£11,701
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£6,025	£6,221	£9,873	£12,162	£13,865	£48,146
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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