Flat B1 1 bed 1 bath

The Axium, 36 Windmill Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£58,300First Year

Profit From Rental Income

After 5 Years

£16,546

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£43,507

↗ 23%After 5 Years

Return On Investment

103%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£10,806	£10,869	£10,944	£11,020	£11,104	£54,743
Profit Before Tax	£3,594	£3,747	£4,038	£4,336	£4,712	£20,427
Profit After Tax	£2,911	£3,035	£3,271	£3,512	£3,817	£16,546
Change In Property Value	£4,775	£4,894	£9,030	£11,533	£13,274	£43,507
Net Return	£7,686	£7,930	£12,301	£15,045	£17,091	£60,053
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	13%	14%	21%	26%	29%	103%

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