Flat B1 2 beds 2 baths

Apartment G9, 38Windmill Street, Birmingham, West Midlands B1

West Midlands, England · B1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£13,019

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 23%After 5 Years

Return On Investment

92%

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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£13,539	£13,609	£13,693	£13,779	£13,874	£68,494
Profit Before Tax	£2,661	£2,834	£3,161	£3,496	£3,920	£16,073
Profit After Tax	£2,156	£2,295	£2,560	£2,832	£3,175	£13,019
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£8,406	£8,702	£14,380	£17,928	£20,550	£69,965
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	24%	27%	92%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change