Flat
B1
3 beds
2 baths
Wharfside Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£-270
↗ 0%After 5 Years
Change In Property Value
£99,087
↗ 23%After 5 Years
Return On Investment
70%
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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £22,332 | £22,431 | £22,548 | £22,668 | £22,800 | £112,779 |
| Profit Before Tax | £-732 | £-507 | £-76 | £365 | £925 | £-24 |
| Profit After Tax | £-732 | £-507 | £-76 | £296 | £749 | £-270 |
| Change In Property Value | £10,875 | £11,147 | £20,566 | £26,267 | £30,231 | £99,087 |
| Net Return | £10,143 | £10,640 | £20,490 | £26,563 | £30,981 | £98,817 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 22% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change