Flat
B1
2 beds
3 baths
Wharfside Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£23,140
↗ 25%After 5 Years
Change In Property Value
£67,197
↗ 23%After 5 Years
Return On Investment
98%
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 | £21,480 | £21,802 | £22,347 | £22,906 | £23,593 | £112,129 |
| Total Expenses | £16,500 | £16,593 | £16,705 | £16,819 | £16,944 | £83,560 |
| Profit Before Tax | £4,980 | £5,209 | £5,643 | £6,087 | £6,649 | £28,568 |
| Profit After Tax | £4,034 | £4,219 | £4,571 | £4,931 | £5,386 | £23,140 |
| Change In Property Value | £7,375 | £7,559 | £13,947 | £17,813 | £20,502 | £67,197 |
| Net Return | £11,409 | £11,779 | £18,518 | £22,744 | £25,888 | £90,337 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change