Flat B18 1 bed 1 bath

Warstone Lane, Birmingham, West Midlands B18

West Midlands, England · B18

Initial Investment

First Year

£42,700First Year

Profit From Rental Income

After 5 Years

£8,250

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£31,662

↗ 23%After 5 Years

Return On Investment

93%

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	£10,260	£10,414	£10,674	£10,941	£11,269	£53,559
Total Expenses	£8,541	£8,602	£8,671	£8,742	£8,817	£43,373
Profit Before Tax	£1,719	£1,812	£2,003	£2,199	£2,452	£10,185
Profit After Tax	£1,393	£1,467	£1,622	£1,781	£1,986	£8,250
Change In Property Value	£3,475	£3,562	£6,572	£8,393	£9,660	£31,662
Net Return	£4,868	£5,029	£8,194	£10,175	£11,646	£39,912
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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