Flat B15 2 beds 2 baths

Springmeadow Road, Edgbaston B15

West Midlands, England · B15

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£13,527

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 23%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£10,918	£10,985	£11,063	£11,143	£11,229	£55,338
Profit Before Tax	£2,882	£3,022	£3,294	£3,573	£3,928	£16,700
Profit After Tax	£2,334	£2,448	£2,668	£2,894	£3,182	£13,527
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£7,084	£7,317	£11,651	£14,368	£16,386	£56,806
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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