Flat B1 2 beds 2 baths

Edition, Brindley Drive, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£143,127First Year

Profit From Rental Income

After 5 Years

£38,232

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£100,634

↗ 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	£30,924	£31,388	£32,173	£32,977	£33,966	£161,427
Total Expenses	£22,621	£22,713	£22,834	£22,959	£23,100	£114,227
Profit Before Tax	£8,303	£8,675	£9,338	£10,018	£10,866	£47,200
Profit After Tax	£6,726	£7,027	£7,564	£8,115	£8,801	£38,232
Change In Property Value	£11,045	£11,321	£20,887	£26,678	£30,704	£100,634
Net Return	£17,771	£18,348	£28,451	£34,792	£39,505	£138,867
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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