Flat B1 1 bed 1 bath

Washington Wharf, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£7,917

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£35,307

↗ 23%After 5 Years

Return On Investment

91%

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	£10,848	£11,011	£11,286	£11,568	£11,915	£56,628
Total Expenses	£9,234	£9,297	£9,367	£9,439	£9,517	£46,854
Profit Before Tax	£1,614	£1,714	£1,919	£2,129	£2,399	£9,774
Profit After Tax	£1,307	£1,388	£1,554	£1,724	£1,943	£7,917
Change In Property Value	£3,875	£3,972	£7,328	£9,360	£10,772	£35,307
Net Return	£5,182	£5,360	£8,882	£11,084	£12,715	£43,223
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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