Flat B16 2 beds 2 baths

Waterside Court, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£13,256

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£54,668

↗ 23%After 5 Years

Return On Investment

93%

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	£15,840	£16,078	£16,480	£16,892	£17,398	£82,687
Total Expenses	£13,106	£13,176	£13,259	£13,344	£13,437	£66,322
Profit Before Tax	£2,734	£2,902	£3,221	£3,548	£3,961	£16,365
Profit After Tax	£2,215	£2,350	£2,609	£2,874	£3,208	£13,256
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£8,215	£8,500	£13,955	£17,366	£19,888	£67,924
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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