Flat B12 2 beds 2 baths

Edgbaston Road, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£71,485First Year

Profit From Rental Income

After 5 Years

£9,866

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£53,518

↗ 23%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,736	£14,957	£15,331	£15,714	£16,186	£76,924
Total Expenses	£12,795	£12,863	£12,944	£13,026	£13,116	£64,744
Profit Before Tax	£1,941	£2,094	£2,387	£2,688	£3,070	£12,180
Profit After Tax	£1,572	£1,696	£1,934	£2,178	£2,487	£9,866
Change In Property Value	£5,874	£6,021	£11,108	£14,187	£16,328	£53,518
Net Return	£7,446	£7,716	£13,042	£16,365	£18,815	£63,384
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	89%

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