Flat B18 2 beds 2 baths

Warstone Lane, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£60,400First Year

Profit From Rental Income

After 5 Years

£15,346

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£45,101

↗ 23%After 5 Years

Return On Investment

100%

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	£14,616	£14,835	£15,206	£15,586	£16,054	£76,298
Total Expenses	£11,317	£11,385	£11,465	£11,547	£11,637	£57,351
Profit Before Tax	£3,299	£3,450	£3,741	£4,039	£4,417	£18,946
Profit After Tax	£2,672	£2,795	£3,030	£3,272	£3,578	£15,346
Change In Property Value	£4,950	£5,074	£9,361	£11,956	£13,760	£45,101
Net Return	£7,622	£7,868	£12,391	£15,228	£17,339	£60,448
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	13%	21%	25%	29%	100%

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