Flat B1 2 beds 2 baths

The Axium, 40 Windmill Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£27,766

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£83,556

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,312	£21,632	£21,956	£22,505	£23,068	£110,473
Total Expenses	£15,071	£15,153	£15,226	£15,323	£15,422	£76,194
Profit Before Tax	£6,241	£6,479	£6,730	£7,182	£7,646	£34,279
Profit After Tax	£5,055	£5,248	£5,451	£5,818	£6,193	£27,766
Change In Property Value	£8,500	£15,683	£20,030	£23,053	£16,291	£83,556
Net Return	£13,555	£20,930	£25,481	£28,870	£22,484	£111,321
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	19%	24%	27%	21%	104%

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