Flat
B1
2 beds
2 baths
Edition, Brindley Drive, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£140,110First YearProfit From Rental Income
£37,334
↗ 27%After 5 Years
Change In Property Value
£98,671
↗ 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 | £30,324 | £30,779 | £31,548 | £32,337 | £33,307 | £158,295 |
| Total Expenses | £22,219 | £22,310 | £22,430 | £22,553 | £22,692 | £112,204 |
| Profit Before Tax | £8,105 | £8,469 | £9,118 | £9,784 | £10,615 | £46,091 |
| Profit After Tax | £6,565 | £6,860 | £7,386 | £7,925 | £8,598 | £37,334 |
| Change In Property Value | £10,829 | £11,100 | £20,480 | £26,157 | £30,104 | £98,671 |
| Net Return | £17,395 | £17,960 | £27,866 | £34,082 | £38,702 | £136,005 |
| 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