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

£13,366

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£43,507

↗ 23%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£10,958	£11,025	£11,103	£11,182	£11,269	£55,537
Profit Before Tax	£2,842	£2,982	£3,255	£3,534	£3,888	£16,501
Profit After Tax	£2,302	£2,416	£2,636	£2,862	£3,150	£13,366
Change In Property Value	£4,775	£4,894	£9,030	£11,533	£13,274	£43,507
Net Return	£7,077	£7,310	£11,666	£14,396	£16,424	£56,873
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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