Flat B16 1 bed 1 bath

Francis Road, Edgbaston, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£36,400First Year

Profit From Rental Income

After 5 Years

£4,138

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£28,999

↗ 25%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,404	£7,515	£7,628	£7,818	£8,014	£38,379
Total Expenses	£6,537	£6,598	£6,650	£6,711	£6,774	£33,270
Profit Before Tax	£867	£917	£977	£1,107	£1,240	£5,109
Profit After Tax	£702	£743	£792	£897	£1,005	£4,138
Change In Property Value	£2,950	£5,443	£6,952	£8,001	£5,654	£28,999
Net Return	£3,652	£6,185	£7,743	£8,897	£6,659	£33,137
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	17%	21%	24%	18%	91%

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