Flat
B16
1 bed
1 bath
Francis Road, Edgbaston, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£36,400First YearProfit From Rental Income
£2,217
↗ 6%After 5 Years
Change In Property Value
£26,879
↗ 23%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,788 | £7,905 | £8,102 | £8,305 | £8,554 | £40,654 |
| Total Expenses | £7,460 | £7,518 | £7,581 | £7,645 | £7,713 | £37,917 |
| Profit Before Tax | £328 | £387 | £522 | £660 | £842 | £2,737 |
| Profit After Tax | £265 | £313 | £422 | £535 | £682 | £2,217 |
| Change In Property Value | £2,950 | £3,024 | £5,579 | £7,125 | £8,201 | £26,879 |
| Net Return | £3,215 | £3,337 | £6,001 | £7,660 | £8,882 | £29,096 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change