Flat B1 1 bed 1 bath

The Axium, 34 Windmill Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£60,400First Year

Profit From Rental Income

After 5 Years

£11,158

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£45,101

↗ 23%After 5 Years

Return On Investment

93%

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	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£11,492	£11,564	£11,648	£11,733	£11,825	£58,262
Profit Before Tax	£2,308	£2,443	£2,709	£2,983	£3,332	£13,776
Profit After Tax	£1,870	£1,979	£2,195	£2,416	£2,699	£11,158
Change In Property Value	£4,950	£5,074	£9,361	£11,956	£13,760	£45,101
Net Return	£6,820	£7,052	£11,556	£14,372	£16,460	£56,260
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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