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

£6,990

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£45,101

↗ 23%After 5 Years

Return On Investment

86%

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	£12,420	£12,606	£12,921	£13,244	£13,642	£64,834
Total Expenses	£11,098	£11,162	£11,237	£11,313	£11,395	£56,205
Profit Before Tax	£1,322	£1,444	£1,685	£1,932	£2,247	£8,629
Profit After Tax	£1,071	£1,170	£1,365	£1,565	£1,820	£6,990
Change In Property Value	£4,950	£5,074	£9,361	£11,956	£13,760	£45,101
Net Return	£6,021	£6,243	£10,726	£13,521	£15,580	£52,091
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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