Flat
B1
2 beds
2 baths
Edition, Brindley Drive, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£162,939First YearProfit From Rental Income
£44,207
↗ 27%After 5 Years
Change In Property Value
£113,528
↗ 23%After 5 Years
Return On Investment
97%
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 | £34,884 | £35,407 | £36,292 | £37,200 | £38,316 | £182,099 |
| Total Expenses | £25,262 | £25,361 | £25,492 | £25,627 | £25,781 | £127,523 |
| Profit Before Tax | £9,622 | £10,047 | £10,800 | £11,573 | £12,535 | £54,576 |
| Profit After Tax | £7,794 | £8,138 | £8,748 | £9,374 | £10,153 | £44,207 |
| Change In Property Value | £12,460 | £12,771 | £23,563 | £30,096 | £34,637 | £113,528 |
| Net Return | £20,253 | £20,909 | £32,312 | £39,470 | £44,790 | £157,734 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 27% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change