Flat B19 1 bed 1 bath

Block A, Honduras Wharf, 14 Summer Lane, City Centre B19

West Midlands, England · B19

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£8,698

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

92%

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	£10,030	£10,105	£10,189	£10,275	£10,366	£50,964
Profit Before Tax	£1,790	£1,892	£2,108	£2,330	£2,617	£10,738
Profit After Tax	£1,450	£1,533	£1,708	£1,887	£2,120	£8,698
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£5,450	£5,633	£9,272	£11,549	£13,239	£45,143
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	11%	19%	24%	27%	92%

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