Flat
B16
1 bed
1 bath
Gillott Road, Edgbaston, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£10,170
↗ 30%After 5 Years
Change In Property Value
£25,056
↗ 23%After 5 Years
Return On Investment
104%
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 | £9,540 | £9,683 | £9,925 | £10,173 | £10,479 | £49,800 |
| Total Expenses | £7,318 | £7,379 | £7,446 | £7,514 | £7,588 | £37,245 |
| Profit Before Tax | £2,222 | £2,305 | £2,479 | £2,659 | £2,891 | £12,556 |
| Profit After Tax | £1,800 | £1,867 | £2,008 | £2,154 | £2,342 | £10,170 |
| Change In Property Value | £2,750 | £2,819 | £5,201 | £6,642 | £7,645 | £25,056 |
| Net Return | £4,550 | £4,685 | £7,209 | £8,796 | £9,986 | £35,226 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 29% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change