Flat
B1
1 bed
1 bath
The Cube, Wharfside Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-7,043
↘ -19%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
55%
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 | £8,736 | £8,867 | £9,089 | £9,316 | £9,595 | £45,603 |
| Total Expenses | £10,285 | £10,405 | £10,527 | £10,651 | £10,779 | £52,646 |
| Profit Before Tax | £-1,549 | £-1,538 | £-1,438 | £-1,335 | £-1,183 | £-7,043 |
| Profit After Tax | £-1,549 | £-1,538 | £-1,438 | £-1,335 | £-1,183 | £-7,043 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £1,451 | £1,537 | £4,235 | £5,911 | £7,157 | £20,291 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 19% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change