Flat
B3
2 beds
2 baths
The Lightwell, 61 Cornwall Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£25,560
↗ 24%After 5 Years
Change In Property Value
£76,308
↗ 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 | £24,096 | £24,457 | £25,069 | £25,696 | £26,466 | £125,784 |
| Total Expenses | £18,611 | £18,714 | £18,837 | £18,964 | £19,103 | £94,229 |
| Profit Before Tax | £5,485 | £5,744 | £6,231 | £6,732 | £7,363 | £31,555 |
| Profit After Tax | £4,443 | £4,652 | £5,047 | £5,453 | £5,964 | £25,560 |
| Change In Property Value | £8,375 | £8,584 | £15,838 | £20,229 | £23,282 | £76,308 |
| Net Return | £12,818 | £13,237 | £20,886 | £25,681 | £29,246 | £101,868 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 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