Flat B1 2 beds 2 baths

Wexler Lofts, Carver Street, Jewellery Quarter B1

West Midlands, England · B1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£20,601

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£62,641

↗ 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	£19,248	£19,537	£20,025	£20,526	£21,142	£100,477
Total Expenses	£14,835	£14,910	£15,002	£15,096	£15,200	£75,044
Profit Before Tax	£4,413	£4,626	£5,023	£5,430	£5,941	£25,433
Profit After Tax	£3,574	£3,747	£4,069	£4,398	£4,812	£20,601
Change In Property Value	£6,875	£7,047	£13,001	£16,606	£19,112	£62,641
Net Return	£10,449	£10,794	£17,070	£21,004	£23,924	£83,242
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
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