Flat B1 1 bed 1 bath

Edition, Brindley Drive, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£116,295First Year

Profit From Rental Income

After 5 Years

£30,139

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£83,171

↗ 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	£25,560	£25,943	£26,592	£27,257	£28,074	£133,427
Total Expenses	£19,042	£19,127	£19,235	£19,345	£19,469	£96,218
Profit Before Tax	£6,518	£6,817	£7,357	£7,912	£8,605	£37,208
Profit After Tax	£5,279	£5,521	£5,959	£6,409	£6,970	£30,139
Change In Property Value	£9,128	£9,356	£17,263	£22,048	£25,375	£83,171
Net Return	£14,407	£14,878	£23,222	£28,457	£32,346	£113,310
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	12%	13%	20%	24%	28%	97%

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