Flat
B26
3 beds
3 baths
Charles Edward Road, Birmingham, West Midlands B26
West Midlands, England · B26
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£23,713
↗ 30%After 5 Years
Change In Property Value
£58,085
↗ 23%After 5 Years
Return On Investment
105%
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 | £18,828 | £19,110 | £19,588 | £20,078 | £20,680 | £98,285 |
| Total Expenses | £13,646 | £13,712 | £13,795 | £13,880 | £13,976 | £69,009 |
| Profit Before Tax | £5,182 | £5,398 | £5,793 | £6,198 | £6,705 | £29,276 |
| Profit After Tax | £4,197 | £4,373 | £4,692 | £5,020 | £5,431 | £23,713 |
| Change In Property Value | £6,375 | £6,534 | £12,056 | £15,398 | £17,722 | £58,085 |
| Net Return | £10,572 | £10,907 | £16,748 | £20,418 | £23,153 | £81,799 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 14% | 22% | 26% | 30% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change