Flat B16 4 beds 3 baths

Port Loop, South Loop Park, Edgbaston B16

West Midlands, England · B16

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£32,256

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£102,503

↗ 23%After 5 Years

Return On Investment

92%

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	£29,700	£30,145	£30,899	£31,672	£32,622	£155,038
Total Expenses	£22,824	£22,914	£23,033	£23,154	£23,291	£115,216
Profit Before Tax	£6,876	£7,231	£7,867	£8,518	£9,330	£39,822
Profit After Tax	£5,570	£5,857	£6,372	£6,899	£7,558	£32,256
Change In Property Value	£11,250	£11,531	£21,275	£27,173	£31,274	£102,503
Net Return	£16,820	£17,389	£27,647	£34,073	£38,831	£134,759
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	19%	23%	27%	92%

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