Flat
B1
1 bed
1 bath
Wharfside Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£12,175
↗ 20%After 5 Years
Change In Property Value
£44,418
↗ 23%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,656 | £13,861 | £14,207 | £14,563 | £14,999 | £71,286 |
| Total Expenses | £11,102 | £11,169 | £11,246 | £11,326 | £11,412 | £56,255 |
| Profit Before Tax | £2,554 | £2,692 | £2,961 | £3,237 | £3,587 | £15,031 |
| Profit After Tax | £2,069 | £2,181 | £2,398 | £2,622 | £2,906 | £12,175 |
| Change In Property Value | £4,875 | £4,997 | £9,219 | £11,775 | £13,552 | £44,418 |
| Net Return | £6,944 | £7,178 | £11,618 | £14,397 | £16,458 | £56,593 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change