Flat
B1
3 beds
2 baths
Treasure House, 4 Carver Street, Jewellery Quarter B1
West Midlands, England · B1
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£29,593
↗ 26%After 5 Years
Change In Property Value
£82,003
↗ 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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £18,803 | £18,887 | £18,994 | £19,103 | £19,226 | £95,013 |
| Profit Before Tax | £6,397 | £6,691 | £7,224 | £7,770 | £8,453 | £36,534 |
| Profit After Tax | £5,182 | £5,420 | £5,851 | £6,294 | £6,847 | £29,593 |
| Change In Property Value | £9,000 | £9,225 | £17,020 | £21,738 | £25,019 | £82,003 |
| Net Return | £14,182 | £14,645 | £22,871 | £28,032 | £31,866 | £111,595 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change