Flat
B1
3 beds
2 baths
Wharfside Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£37,923
↗ 27%After 5 Years
Change In Property Value
£106,902
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,276 | £27,685 | £28,100 | £28,803 | £29,523 | £141,387 |
| Total Expenses | £18,724 | £18,815 | £18,897 | £19,009 | £19,124 | £94,569 |
| Profit Before Tax | £8,552 | £8,871 | £9,203 | £9,794 | £10,399 | £46,819 |
| Profit After Tax | £6,927 | £7,185 | £7,455 | £7,933 | £8,423 | £37,923 |
| Change In Property Value | £10,875 | £20,064 | £25,627 | £29,494 | £20,842 | £106,902 |
| Net Return | £17,802 | £27,249 | £33,081 | £37,427 | £29,266 | £144,826 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change