Flat
B26
3 beds
3 baths
Charles Edward Road, Birmingham, West Midlands B26
West Midlands, England · B26
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£11,393
↗ 15%After 5 Years
Change In Property Value
£58,085
↗ 23%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,984 | £16,224 | £16,629 | £17,045 | £17,556 | £83,439 |
| Total Expenses | £13,716 | £13,786 | £13,869 | £13,954 | £14,048 | £69,373 |
| Profit Before Tax | £2,268 | £2,438 | £2,760 | £3,091 | £3,508 | £14,066 |
| Profit After Tax | £1,837 | £1,975 | £2,236 | £2,503 | £2,842 | £11,393 |
| Change In Property Value | £6,375 | £6,534 | £12,056 | £15,398 | £17,722 | £58,085 |
| Net Return | £8,212 | £8,509 | £14,292 | £17,901 | £20,563 | £69,479 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change