Flat B18 2 beds 2 baths

Warstone Lane, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£2,571

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 23%After 5 Years

Return On Investment

79%

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	£14,772	£14,994	£15,368	£15,753	£16,225	£77,112
Total Expenses	£14,497	£14,636	£14,783	£14,933	£15,089	£73,938
Profit Before Tax	£275	£357	£585	£820	£1,136	£3,174
Profit After Tax	£223	£289	£474	£664	£921	£2,571
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£5,223	£5,414	£9,930	£12,741	£14,820	£48,128
Return From Rental Income (%)	0%	0%	1%	1%	2%	4%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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