Flat B18 2 beds 1 bath

The Moorings, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£5,537

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£27,334

↗ 23%After 5 Years

Return On Investment

89%

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	£8,856	£8,989	£9,214	£9,444	£9,727	£46,230
Total Expenses	£7,747	£7,808	£7,876	£7,945	£8,018	£39,393
Profit Before Tax	£1,109	£1,181	£1,338	£1,499	£1,709	£6,836
Profit After Tax	£899	£956	£1,084	£1,214	£1,384	£5,537
Change In Property Value	£3,000	£3,075	£5,673	£7,246	£8,340	£27,334
Net Return	£3,899	£4,031	£6,757	£8,460	£9,724	£32,871
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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