Flat
B3
0 beds
1 bath
The Lightwell, Cornwall Street, Birmingham B3
West Midlands, England · B3
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£4,526
↗ 13%After 5 Years
Change In Property Value
£26,195
↗ 23%After 5 Years
Return On Investment
87%
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 | £8,268 | £8,392 | £8,602 | £8,817 | £9,081 | £43,160 |
| Total Expenses | £7,389 | £7,448 | £7,512 | £7,577 | £7,646 | £37,572 |
| Profit Before Tax | £879 | £944 | £1,090 | £1,240 | £1,435 | £5,588 |
| Profit After Tax | £712 | £765 | £883 | £1,004 | £1,162 | £4,526 |
| Change In Property Value | £2,875 | £2,947 | £5,437 | £6,944 | £7,992 | £26,195 |
| Net Return | £3,587 | £3,712 | £6,320 | £7,948 | £9,155 | £30,721 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change