Flat B38 1 bed 1 bath

Wast Hill Grove, Birmingham, West Midlands B38

West Midlands, England · B38

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£3,557

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£22,779

↗ 23%After 5 Years

Return On Investment

85%

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	£7,380	£7,491	£7,678	£7,870	£8,106	£38,525
Total Expenses	£6,706	£6,763	£6,824	£6,887	£6,954	£34,133
Profit Before Tax	£675	£728	£854	£983	£1,152	£4,391
Profit After Tax	£546	£590	£692	£796	£933	£3,557
Change In Property Value	£2,500	£2,563	£4,728	£6,038	£6,950	£22,779
Net Return	£3,046	£3,152	£5,419	£6,834	£7,883	£26,336
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	85%

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