Flat B4 2 beds 2 baths

Snow Hill Wharf. 63 Shadwell Street, Birmingham B4

West Midlands, England · B4

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£29,076

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 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	£25,848	£26,236	£26,892	£27,564	£28,391	£134,930
Total Expenses	£19,556	£19,666	£19,798	£19,933	£20,081	£99,033
Profit Before Tax	£6,292	£6,570	£7,094	£7,631	£8,310	£35,897
Profit After Tax	£5,096	£5,322	£5,746	£6,181	£6,731	£29,076
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£13,846	£14,290	£22,293	£27,316	£31,055	£108,801
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