Flat
B1
1 bed
1 bath
Edition, 1 Brindley Road, Birmingham City Centre B1
West Midlands, England · B1
View property listing
Initial Investment
£92,435First YearProfit From Rental Income
£23,217
↗ 25%After 5 Years
Change In Property Value
£72,978
↗ 25%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,624 | £18,903 | £19,187 | £19,667 | £20,158 | £96,539 |
| Total Expenses | £13,417 | £13,495 | £13,564 | £13,654 | £13,746 | £67,876 |
| Profit Before Tax | £5,207 | £5,408 | £5,623 | £6,012 | £6,412 | £28,663 |
| Profit After Tax | £4,218 | £4,381 | £4,554 | £4,870 | £5,194 | £23,217 |
| Change In Property Value | £7,424 | £13,697 | £17,494 | £20,134 | £14,228 | £72,978 |
| Net Return | £11,642 | £18,078 | £22,049 | £25,005 | £19,422 | £96,195 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change