Flat B6 1 bed 0 baths

Howarth Way, Birmingham, West Midlands B6

West Midlands, England · B6

Initial Investment

First Year

£21,700First Year

Profit From Rental Income

After 5 Years

£-200

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£15,717

↗ 23%After 5 Years

Return On Investment

72%

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	£5,100	£5,176	£5,306	£5,439	£5,602	£26,623
Total Expenses	£5,248	£5,301	£5,357	£5,414	£5,473	£26,793
Profit Before Tax	£-148	£-125	£-51	£24	£128	£-171
Profit After Tax	£-148	£-125	£-51	£20	£104	£-200
Change In Property Value	£1,725	£1,768	£3,262	£4,167	£4,795	£15,717
Net Return	£1,577	£1,643	£3,211	£4,186	£4,899	£15,517
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	7%	8%	15%	19%	23%	72%

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