Flat
B3
2 beds
1 bath
Pressworks Apartments, 40-44 Northwood Street, Jewellery Quarter B3
West Midlands, England · B3
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£21,114
↗ 23%After 5 Years
Change In Property Value
£72,497
↗ 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 | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £13,292 | £13,369 | £13,437 | £13,525 | £13,615 | £67,238 |
| Profit Before Tax | £4,708 | £4,901 | £5,107 | £5,482 | £5,867 | £26,067 |
| Profit After Tax | £3,814 | £3,970 | £4,137 | £4,441 | £4,753 | £21,114 |
| Change In Property Value | £7,375 | £13,607 | £17,379 | £20,002 | £14,135 | £72,497 |
| Net Return | £11,189 | £17,577 | £21,516 | £24,442 | £18,887 | £93,611 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 19% | 23% | 27% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change