Flat B1 1 bed 1 bath

Brindley Drive, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£92,534First Year

Profit From Rental Income

After 5 Years

£23,306

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£67,707

↗ 23%After 5 Years

Return On Investment

98%

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	£21,636	£21,961	£22,510	£23,072	£23,764	£112,943
Total Expenses	£16,621	£16,714	£16,827	£16,941	£17,067	£84,170
Profit Before Tax	£5,015	£5,246	£5,683	£6,131	£6,697	£28,773
Profit After Tax	£4,062	£4,249	£4,603	£4,966	£5,425	£23,306
Change In Property Value	£7,431	£7,617	£14,053	£17,949	£20,658	£67,707
Net Return	£11,493	£11,866	£18,656	£22,915	£26,082	£91,013
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change