Flat B1 1 bed 1 bath

Waterfront Walk, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£57,998First Year

Profit From Rental Income

After 5 Years

£11,244

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£43,278

↗ 23%After 5 Years

Return On Investment

94%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£10,858	£10,924	£11,000	£11,079	£11,163	£55,024
Profit Before Tax	£2,342	£2,474	£2,733	£2,998	£3,335	£13,882
Profit After Tax	£1,897	£2,004	£2,213	£2,428	£2,701	£11,244
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,278
Net Return	£6,647	£6,873	£11,196	£13,901	£15,906	£54,522
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	94%

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