Flat
B1
2 beds
2 baths
Edition, Brindley Drive, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£147,499First YearProfit From Rental Income
£39,559
↗ 27%After 5 Years
Change In Property Value
£103,479
↗ 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 | £31,800 | £32,277 | £33,084 | £33,911 | £34,928 | £166,000 |
| Total Expenses | £23,204 | £23,297 | £23,421 | £23,548 | £23,692 | £117,162 |
| Profit Before Tax | £8,596 | £8,980 | £9,663 | £10,363 | £11,236 | £48,838 |
| Profit After Tax | £6,963 | £7,273 | £7,827 | £8,394 | £9,101 | £39,559 |
| Change In Property Value | £11,357 | £11,641 | £21,478 | £27,432 | £31,572 | £103,479 |
| Net Return | £18,320 | £18,914 | £29,305 | £35,826 | £40,673 | £143,038 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change