Flat B1 1 bed 1 bath

Edition, Brindley Drive, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£103,339First Year

Profit From Rental Income

After 5 Years

£26,222

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£74,740

↗ 23%After 5 Years

Return On Investment

98%

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	£22,968	£23,313	£23,895	£24,493	£25,227	£119,896
Total Expenses	£17,315	£17,395	£17,496	£17,600	£17,716	£87,523
Profit Before Tax	£5,653	£5,917	£6,399	£6,893	£7,511	£32,373
Profit After Tax	£4,579	£4,793	£5,183	£5,583	£6,084	£26,222
Change In Property Value	£8,203	£8,408	£15,513	£19,813	£22,803	£74,740
Net Return	£12,782	£13,201	£20,696	£25,396	£28,887	£100,962
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change