Flat
B16
2 beds
1 bath
Manor Road, Edgbaston, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£8,637
↗ 20%After 5 Years
Change In Property Value
£31,890
↗ 23%After 5 Years
Return On Investment
94%
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 | £10,404 | £10,560 | £10,824 | £11,095 | £11,428 | £54,310 |
| Total Expenses | £8,595 | £8,657 | £8,726 | £8,797 | £8,873 | £43,647 |
| Profit Before Tax | £1,809 | £1,904 | £2,098 | £2,298 | £2,555 | £10,663 |
| Profit After Tax | £1,465 | £1,542 | £1,700 | £1,861 | £2,069 | £8,637 |
| Change In Property Value | £3,500 | £3,588 | £6,619 | £8,454 | £9,730 | £31,890 |
| Net Return | £4,965 | £5,129 | £8,318 | £10,315 | £11,799 | £40,527 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change