Flat B4 2 beds 2 baths

Snow Hill Wharf. 63 Shadwell Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£109,251First Year

Profit From Rental Income

After 5 Years

£28,620

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£78,587

↗ 23%After 5 Years

Return On Investment

98%

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	£25,476	£25,858	£26,505	£27,167	£27,982	£132,988
Total Expenses	£19,284	£19,392	£19,522	£19,655	£19,802	£97,655
Profit Before Tax	£6,192	£6,466	£6,982	£7,512	£8,180	£35,333
Profit After Tax	£5,016	£5,238	£5,656	£6,085	£6,626	£28,620
Change In Property Value	£8,625	£8,841	£16,311	£20,833	£23,977	£78,587
Net Return	£13,641	£14,078	£21,967	£26,918	£30,603	£107,207
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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