Flat B1 1 bed 1 bath

The Axium, Windmill Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£14,230

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£44,418

↗ 23%After 5 Years

Return On Investment

99%

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	£14,196	£14,409	£14,769	£15,138	£15,593	£74,105
Total Expenses	£11,156	£11,224	£11,303	£11,383	£11,471	£56,537
Profit Before Tax	£3,040	£3,185	£3,467	£3,755	£4,121	£17,568
Profit After Tax	£2,462	£2,580	£2,808	£3,042	£3,338	£14,230
Change In Property Value	£4,875	£4,997	£9,219	£11,775	£13,552	£44,418
Net Return	£7,337	£7,577	£12,027	£14,817	£16,890	£58,648
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	99%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change