Flat
B16
2 beds
1 bath
Francis Road, Edgbaston, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£9,862
↗ 21%After 5 Years
Change In Property Value
£34,168
↗ 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 | £11,148 | £11,315 | £11,598 | £11,888 | £12,245 | £58,194 |
| Total Expenses | £9,066 | £9,129 | £9,200 | £9,273 | £9,351 | £46,019 |
| Profit Before Tax | £2,082 | £2,186 | £2,398 | £2,615 | £2,893 | £12,175 |
| Profit After Tax | £1,686 | £1,771 | £1,942 | £2,118 | £2,344 | £9,862 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £5,436 | £5,615 | £9,034 | £11,176 | £12,768 | £44,030 |
| 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