Flat B31 2 beds 1 bath

Westminster Place, Birmingham, West Midlands B31

West Midlands, England · B31

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£1,140

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£34,168

↗ 23%After 5 Years

Return On Investment

77%

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	£8,856	£8,989	£9,214	£9,444	£9,727	£46,230
Total Expenses	£8,837	£8,896	£8,962	£9,028	£9,099	£44,822
Profit Before Tax	£19	£93	£252	£415	£628	£1,407
Profit After Tax	£16	£75	£204	£336	£508	£1,140
Change In Property Value	£3,750	£3,844	£7,092	£9,058	£10,425	£34,168
Net Return	£3,766	£3,919	£7,296	£9,394	£10,933	£35,307
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	9%	16%	20%	24%	77%

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