Flat
B1
2 beds
1 bath
King Edwards Road, Birmingham, West Midlands B1
West Midlands, England · B1
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£10,740
↗ 21%After 5 Years
Change In Property Value
£37,585
↗ 23%After 5 Years
Return On Investment
96%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,012 | £12,192 | £12,497 | £12,809 | £13,194 | £62,704 |
| Total Expenses | £9,748 | £9,812 | £9,885 | £9,960 | £10,041 | £49,446 |
| Profit Before Tax | £2,264 | £2,381 | £2,612 | £2,849 | £3,152 | £13,259 |
| Profit After Tax | £1,834 | £1,928 | £2,116 | £2,308 | £2,553 | £10,740 |
| Change In Property Value | £4,125 | £4,228 | £7,801 | £9,963 | £11,467 | £37,585 |
| Net Return | £5,959 | £6,156 | £9,917 | £12,271 | £14,021 | £48,324 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change