Flat B4 1 bed 1 bath

Glasswater Locks, Belmont Row, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£21,052

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£59,224

↗ 23%After 5 Years

Return On Investment

101%

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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£14,656	£14,740	£14,841	£14,944	£15,057	£74,237
Profit Before Tax	£4,545	£4,748	£5,135	£5,531	£6,032	£25,990
Profit After Tax	£3,681	£3,846	£4,159	£4,480	£4,886	£21,052
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£10,181	£10,508	£16,451	£20,180	£22,955	£80,276
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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