Flat B15 2 beds 2 baths

Lexington Gardens, Edgbaston, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£20,863

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£67,582

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,244	£17,503	£17,765	£18,209	£18,665	£89,386
Total Expenses	£12,573	£12,648	£12,716	£12,802	£12,890	£63,629
Profit Before Tax	£4,671	£4,854	£5,050	£5,407	£5,775	£25,757
Profit After Tax	£3,784	£3,932	£4,090	£4,380	£4,677	£20,863
Change In Property Value	£6,875	£12,684	£16,201	£18,646	£13,176	£67,582
Net Return	£10,659	£16,616	£20,291	£23,026	£17,854	£88,445
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	27%	21%	104%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change