Flat
B1
2 beds
2 baths
Windmill Street, Birmingham, West Midlands B1
West Midlands, England · B1
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£15,853
↗ 25%After 5 Years
Change In Property Value
£47,835
↗ 23%After 5 Years
Return On Investment
100%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,288 | £15,517 | £15,905 | £16,303 | £16,792 | £79,805 |
| Total Expenses | £11,890 | £11,959 | £12,042 | £12,126 | £12,218 | £60,234 |
| Profit Before Tax | £3,398 | £3,558 | £3,864 | £4,177 | £4,574 | £19,571 |
| Profit After Tax | £2,753 | £2,882 | £3,130 | £3,383 | £3,705 | £15,853 |
| Change In Property Value | £5,250 | £5,381 | £9,928 | £12,681 | £14,594 | £47,835 |
| Net Return | £8,003 | £8,263 | £13,058 | £16,064 | £18,299 | £63,688 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change