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
£12,638
↗ 14%After 5 Years
Change In Property Value
£67,197
↗ 23%After 5 Years
Return On Investment
87%
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 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £15,504 | £15,577 | £15,666 | £15,756 | £15,857 | £78,360 |
| Profit Before Tax | £2,496 | £2,693 | £3,061 | £3,438 | £3,914 | £15,602 |
| Profit After Tax | £2,022 | £2,181 | £2,479 | £2,785 | £3,170 | £12,638 |
| Change In Property Value | £7,375 | £7,559 | £13,947 | £17,813 | £20,502 | £67,197 |
| Net Return | £9,397 | £9,741 | £16,426 | £20,599 | £23,672 | £79,834 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 26% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change