Flat B18 2 beds 1 bath

Metalworks, Warstone Lane, Jewellery Quarter B18

West Midlands, England · B18

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£6,358

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£37,585

↗ 23%After 5 Years

Return On Investment

87%

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	£12,180	£12,363	£12,672	£12,989	£13,378	£63,581
Total Expenses	£10,951	£11,043	£11,142	£11,244	£11,351	£55,731
Profit Before Tax	£1,229	£1,320	£1,529	£1,745	£2,027	£7,850
Profit After Tax	£995	£1,069	£1,239	£1,413	£1,642	£6,358
Change In Property Value	£4,125	£4,228	£7,801	£9,963	£11,467	£37,585
Net Return	£5,120	£5,297	£9,040	£11,377	£13,109	£43,943
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	10%	18%	23%	26%	87%

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