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

£22,963

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£67,707

↗ 23%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,808	£21,120	£21,648	£22,189	£22,855	£108,621
Total Expenses	£15,874	£15,951	£16,047	£16,145	£16,254	£80,271
Profit Before Tax	£4,934	£5,169	£5,601	£6,044	£6,601	£28,350
Profit After Tax	£3,997	£4,187	£4,537	£4,896	£5,347	£22,963
Change In Property Value	£7,431	£7,617	£14,053	£17,949	£20,658	£67,707
Net Return	£11,428	£11,804	£18,590	£22,845	£26,004	£90,671
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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