Flat B1 1 bed 1 bath

Brindley Drive, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£92,534First Year

Profit From Rental Income

After 5 Years

£23,225

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£73,048

↗ 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	£18,636	£18,916	£19,199	£19,679	£20,171	£96,601
Total Expenses	£13,427	£13,505	£13,575	£13,665	£13,756	£67,928
Profit Before Tax	£5,209	£5,410	£5,625	£6,015	£6,415	£28,673
Profit After Tax	£4,219	£4,382	£4,556	£4,872	£5,196	£23,225
Change In Property Value	£7,431	£13,710	£17,511	£20,154	£14,242	£73,048
Net Return	£11,650	£18,093	£22,067	£25,026	£19,438	£96,273
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	27%	21%	104%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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