Flat
B3
2 beds
1 bath
Pressworks Apartments, 40-44 Northwood Street, Jewellery Quarter B3
West Midlands, England · B3
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£22,245
↗ 24%After 5 Years
Change In Property Value
£67,197
↗ 23%After 5 Years
Return On Investment
97%
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 | £21,216 | £21,534 | £22,073 | £22,624 | £23,303 | £110,750 |
| Total Expenses | £16,448 | £16,540 | £16,650 | £16,763 | £16,887 | £83,287 |
| Profit Before Tax | £4,768 | £4,994 | £5,423 | £5,862 | £6,417 | £27,464 |
| Profit After Tax | £3,862 | £4,045 | £4,392 | £4,748 | £5,197 | £22,245 |
| Change In Property Value | £7,375 | £7,559 | £13,947 | £17,813 | £20,502 | £67,197 |
| Net Return | £11,237 | £11,605 | £18,339 | £22,561 | £25,699 | £89,442 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change