Flat B18 2 beds 1 bath

Warstone Lane, Jewellery Quarter B18

West Midlands, England · B18

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£13,582

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 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	£14,028	£14,238	£14,594	£14,959	£15,408	£73,228
Total Expenses	£11,133	£11,205	£11,287	£11,372	£11,463	£56,460
Profit Before Tax	£2,895	£3,034	£3,307	£3,587	£3,945	£16,768
Profit After Tax	£2,345	£2,457	£2,679	£2,906	£3,195	£13,582
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£7,095	£7,326	£11,662	£14,379	£16,400	£56,861
Return From Rental Income (%)	4%	4%	5%	5%	6%	23%
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