Flat
B1
2 beds
1 bath
King Edwards Road, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£8,438
↗ 17%After 5 Years
Change In Property Value
£36,446
↗ 23%After 5 Years
Return On Investment
92%
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 | £11,196 | £11,364 | £11,648 | £11,939 | £12,297 | £58,445 |
| Total Expenses | £9,468 | £9,530 | £9,602 | £9,675 | £9,753 | £48,028 |
| Profit Before Tax | £1,728 | £1,834 | £2,046 | £2,264 | £2,544 | £10,417 |
| Profit After Tax | £1,400 | £1,485 | £1,657 | £1,834 | £2,061 | £8,438 |
| Change In Property Value | £4,000 | £4,100 | £7,565 | £9,662 | £11,120 | £36,446 |
| Net Return | £5,400 | £5,585 | £9,222 | £11,496 | £13,180 | £44,883 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change