Flat B4 1 bed 1 bath

Glasswater Locks, Belmont Row, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£24,155

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£67,197

↗ 23%After 5 Years

Return On Investment

100%

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	£21,780	£22,107	£22,659	£23,226	£23,923	£113,695
Total Expenses	£16,560	£16,654	£16,767	£16,883	£17,009	£83,874
Profit Before Tax	£5,220	£5,452	£5,892	£6,343	£6,913	£29,821
Profit After Tax	£4,228	£4,416	£4,773	£5,138	£5,600	£24,155
Change In Property Value	£7,375	£7,559	£13,947	£17,813	£20,502	£67,197
Net Return	£11,603	£11,976	£18,720	£22,952	£26,101	£91,352
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	20%	25%	28%	100%

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