Flat B12 1 bed 1 bath

Warwick Street, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£60,700First Year

Profit From Rental Income

After 5 Years

£7,057

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£45,329

↗ 23%After 5 Years

Return On Investment

86%

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	£12,480	£12,667	£12,984	£13,308	£13,708	£65,147
Total Expenses	£11,143	£11,208	£11,283	£11,359	£11,442	£56,435
Profit Before Tax	£1,337	£1,459	£1,701	£1,949	£2,266	£8,713
Profit After Tax	£1,083	£1,182	£1,378	£1,579	£1,836	£7,057
Change In Property Value	£4,975	£5,099	£9,408	£12,017	£13,830	£45,329
Net Return	£6,058	£6,281	£10,786	£13,596	£15,666	£52,386
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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