Flat
B16
2 beds
1 bath
Spire Court, Manor Road, Edgbaston B16
West Midlands, England · B16
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£9,507
↗ 21%After 5 Years
Change In Property Value
£34,168
↗ 23%After 5 Years
Return On Investment
95%
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 | £9,150 | £9,215 | £9,288 | £9,362 | £9,443 | £46,458 |
| Profit Before Tax | £1,998 | £2,101 | £2,310 | £2,526 | £2,802 | £11,737 |
| Profit After Tax | £1,618 | £1,701 | £1,871 | £2,046 | £2,270 | £9,507 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £5,368 | £5,545 | £8,963 | £11,103 | £12,694 | £43,674 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 28% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change