Flat
B16
2 beds
1 bath
Shenstone Road, Edgbaston B16
West Midlands, England · B16
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£6,845
↗ 19%After 5 Years
Change In Property Value
£26,195
↗ 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 | £8,544 | £8,672 | £8,889 | £9,111 | £9,385 | £44,601 |
| Total Expenses | £7,117 | £7,169 | £7,227 | £7,287 | £7,350 | £36,150 |
| Profit Before Tax | £1,427 | £1,503 | £1,662 | £1,825 | £2,034 | £8,451 |
| Profit After Tax | £1,156 | £1,218 | £1,346 | £1,478 | £1,648 | £6,845 |
| Change In Property Value | £2,875 | £2,947 | £5,437 | £6,944 | £7,992 | £26,195 |
| Net Return | £4,031 | £4,164 | £6,783 | £8,422 | £9,640 | £33,040 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change