Flat B16 2 beds 1 bath

Spire Court, Manor Road, Edgbaston B16

West Midlands, England · B16

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£5,113

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£34,168

↗ 23%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,048	£10,300	£10,557	£10,874	£51,679
Total Expenses	£8,941	£9,002	£9,070	£9,140	£9,214	£45,367
Profit Before Tax	£959	£1,046	£1,230	£1,417	£1,660	£6,312
Profit After Tax	£777	£848	£996	£1,148	£1,344	£5,113
Change In Property Value	£3,750	£3,844	£7,092	£9,058	£10,425	£34,168
Net Return	£4,527	£4,691	£8,088	£10,206	£11,769	£39,280
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	85%

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