Flat
B12
1 bed
1 bath
The Edge, Moseley Road, Birmingham, West Midlands B12
West Midlands, England · B12
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£1,667
↗ 4%After 5 Years
Change In Property Value
£29,601
↗ 23%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,148 | £8,270 | £8,477 | £8,689 | £8,950 | £42,534 |
| Total Expenses | £7,971 | £8,029 | £8,092 | £8,157 | £8,226 | £40,475 |
| Profit Before Tax | £177 | £241 | £385 | £531 | £723 | £2,058 |
| Profit After Tax | £144 | £196 | £311 | £430 | £586 | £1,667 |
| Change In Property Value | £3,249 | £3,330 | £6,144 | £7,847 | £9,031 | £29,601 |
| Net Return | £3,392 | £3,526 | £6,455 | £8,277 | £9,617 | £31,268 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 8% | 9% | 16% | 21% | 24% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change