Flat
B4
2 beds
2 baths
Snow Hill Wharf. 63 Shadwell Street, Birmingham B4
West Midlands, England · B4
View property listing
Initial Investment
£111,001First YearProfit From Rental Income
£29,076
↗ 26%After 5 Years
Change In Property Value
£79,726
↗ 23%After 5 Years
Return On Investment
98%
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 | £25,848 | £26,236 | £26,892 | £27,564 | £28,391 | £134,930 |
| Total Expenses | £19,556 | £19,666 | £19,798 | £19,933 | £20,081 | £99,034 |
| Profit Before Tax | £6,292 | £6,570 | £7,094 | £7,631 | £8,310 | £35,896 |
| Profit After Tax | £5,096 | £5,321 | £5,746 | £6,181 | £6,731 | £29,076 |
| Change In Property Value | £8,750 | £8,969 | £16,548 | £21,135 | £24,324 | £79,726 |
| Net Return | £13,846 | £14,290 | £22,294 | £27,316 | £31,055 | £108,802 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change