Flat
B15
0 beds
0 baths
The Cloisters, Unit 8, George Road, Edgbaston, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£29,921
↗ 26%After 5 Years
Change In Property Value
£88,471
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,572 | £22,911 | £23,254 | £23,836 | £24,431 | £117,004 |
| Total Expenses | £15,840 | £15,924 | £15,999 | £16,099 | £16,202 | £80,065 |
| Profit Before Tax | £6,732 | £6,987 | £7,255 | £7,736 | £8,230 | £36,939 |
| Profit After Tax | £5,453 | £5,659 | £5,876 | £6,266 | £6,666 | £29,921 |
| Change In Property Value | £9,000 | £16,605 | £21,208 | £24,409 | £17,249 | £88,471 |
| Net Return | £14,453 | £22,264 | £27,085 | £30,675 | £23,915 | £118,392 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change