Flat
B1
0 beds
1 bath
Wharfside Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£2,210
↗ 6%After 5 Years
Change In Property Value
£25,056
↗ 23%After 5 Years
Return On Investment
80%
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 | £8,004 | £8,124 | £8,327 | £8,535 | £8,791 | £41,782 |
| Total Expenses | £7,665 | £7,734 | £7,808 | £7,884 | £7,963 | £39,054 |
| Profit Before Tax | £339 | £390 | £519 | £652 | £829 | £2,728 |
| Profit After Tax | £275 | £316 | £420 | £528 | £671 | £2,210 |
| Change In Property Value | £2,750 | £2,819 | £5,201 | £6,642 | £7,645 | £25,056 |
| Net Return | £3,025 | £3,135 | £5,621 | £7,170 | £8,316 | £27,266 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change