Flat
B1
2 beds
2 baths
The Axium, 40 Windmill Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£30,694
↗ 29%After 5 Years
Change In Property Value
£77,447
↗ 23%After 5 Years
Return On Investment
101%
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 | £24,756 | £25,127 | £25,756 | £26,399 | £27,191 | £129,230 |
| Total Expenses | £18,065 | £18,151 | £18,258 | £18,369 | £18,493 | £91,336 |
| Profit Before Tax | £6,691 | £6,977 | £7,497 | £8,031 | £8,698 | £37,894 |
| Profit After Tax | £5,420 | £5,651 | £6,073 | £6,505 | £7,046 | £30,694 |
| Change In Property Value | £8,500 | £8,713 | £16,075 | £20,531 | £23,629 | £77,447 |
| Net Return | £13,920 | £14,364 | £22,147 | £27,035 | £30,675 | £108,141 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change