Flat B16 4 beds 3 baths

Port Loop, South Loop Square, Edgbaston B16

West Midlands, England · B16

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£34,541

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£108,198

↗ 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	£31,356	£31,826	£32,622	£33,438	£34,441	£163,683
Total Expenses	£23,981	£24,074	£24,197	£24,322	£24,465	£121,040
Profit Before Tax	£7,375	£7,752	£8,425	£9,115	£9,976	£42,643
Profit After Tax	£5,974	£6,279	£6,824	£7,383	£8,080	£34,541
Change In Property Value	£11,875	£12,172	£22,457	£28,683	£33,011	£108,198
Net Return	£17,849	£18,451	£29,282	£36,066	£41,091	£142,739
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