Flat
B1
1 bed
1 bath
Wharfside Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£11,306
↗ 22%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
96%
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 | £12,372 | £12,558 | £12,872 | £13,193 | £13,589 | £64,584 |
| Total Expenses | £9,982 | £10,047 | £10,121 | £10,197 | £10,279 | £50,625 |
| Profit Before Tax | £2,390 | £2,511 | £2,751 | £2,996 | £3,310 | £13,958 |
| Profit After Tax | £1,936 | £2,034 | £2,228 | £2,427 | £2,681 | £11,306 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £6,186 | £6,390 | £10,265 | £12,692 | £14,496 | £50,030 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change