Flat B12 1 bed 1 bath

The Edge, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£7,253

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£28,473

↗ 23%After 5 Years

Return On Investment

93%

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	£9,228	£9,366	£9,601	£9,841	£10,136	£48,171
Total Expenses	£7,721	£7,777	£7,840	£7,905	£7,973	£39,217
Profit Before Tax	£1,507	£1,589	£1,760	£1,936	£2,162	£8,955
Profit After Tax	£1,221	£1,287	£1,426	£1,568	£1,752	£7,253
Change In Property Value	£3,125	£3,203	£5,910	£7,548	£8,687	£28,473
Net Return	£4,346	£4,490	£7,336	£9,116	£10,439	£35,726
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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