Flat
B12
1 bed
1 bath
The Edge, Moseley Road, Birmingham, West Midlands B12
West Midlands, England · B12
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£5,392
↗ 13%After 5 Years
Change In Property Value
£31,936
↗ 25%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,148 | £8,270 | £8,394 | £8,604 | £8,819 | £42,236 |
| Total Expenses | £6,996 | £7,058 | £7,112 | £7,174 | £7,239 | £35,579 |
| Profit Before Tax | £1,152 | £1,212 | £1,283 | £1,430 | £1,581 | £6,657 |
| Profit After Tax | £933 | £982 | £1,039 | £1,158 | £1,280 | £5,392 |
| Change In Property Value | £3,249 | £5,994 | £7,656 | £8,811 | £6,226 | £31,936 |
| Net Return | £4,182 | £6,976 | £8,695 | £9,969 | £7,507 | £37,328 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 17% | 22% | 25% | 19% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change