Flat B1 1 bed 1 bath

The Axium, 36 Windmill Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£58,300First Year

Profit From Rental Income

After 5 Years

£11,902

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£46,939

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,976	£12,156	£12,338	£12,646	£12,963	£62,079
Total Expenses	£9,343	£9,411	£9,470	£9,543	£9,617	£47,384
Profit Before Tax	£2,633	£2,745	£2,868	£3,104	£3,345	£14,694
Profit After Tax	£2,133	£2,223	£2,323	£2,514	£2,710	£11,902
Change In Property Value	£4,775	£8,810	£11,252	£12,950	£9,151	£46,939
Net Return	£6,908	£11,033	£13,575	£15,464	£11,861	£58,841
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	27%	20%	101%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change