Flat B18 2 beds 2 baths

Warstone Lane, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-1,977

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

70%

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	£11,820	£11,997	£12,297	£12,605	£12,983	£61,702
Total Expenses	£12,465	£12,596	£12,732	£12,871	£13,014	£63,679
Profit Before Tax	£-645	£-599	£-435	£-267	£-32	£-1,977
Profit After Tax	£-645	£-599	£-435	£-267	£-32	£-1,977
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£3,355	£3,501	£7,129	£9,395	£11,088	£34,469
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	7%	7%	15%	19%	23%	70%

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