Flat B1 1 bed 1 bath

The Axium, 34 Windmill Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£60,400First Year

Profit From Rental Income

After 5 Years

£12,668

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£48,659

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,420	£12,606	£12,795	£13,115	£13,443	£64,380
Total Expenses	£9,613	£9,681	£9,741	£9,815	£9,890	£48,741
Profit Before Tax	£2,807	£2,925	£3,054	£3,300	£3,553	£15,640
Profit After Tax	£2,274	£2,369	£2,474	£2,673	£2,878	£12,668
Change In Property Value	£4,950	£9,133	£11,665	£13,425	£9,487	£48,659
Net Return	£7,224	£11,502	£14,138	£16,098	£12,365	£61,327
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	27%	20%	102%

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