Flat B76 1 bed 1 bath

Minworth Hall Farm, Water Orton Lane, Minworth B76

West Midlands, England · B76

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£11,999

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£38,712

↗ 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	£12,552	£12,740	£13,059	£13,385	£13,787	£65,523
Total Expenses	£9,998	£10,063	£10,138	£10,214	£10,297	£50,709
Profit Before Tax	£2,554	£2,677	£2,921	£3,171	£3,490	£14,814
Profit After Tax	£2,069	£2,169	£2,366	£2,569	£2,827	£11,999
Change In Property Value	£4,249	£4,355	£8,035	£10,262	£11,811	£38,712
Net Return	£6,318	£6,524	£10,401	£12,831	£14,638	£50,711
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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