Flat
B16
2 beds
2 baths
The Lodge, 283-285 Hagley Road, Edgbaston B16
West Midlands, England · B16
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£3,303
↗ 8%After 5 Years
Change In Property Value
£29,612
↗ 23%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,709 | £8,926 | £9,150 | £9,424 | £44,789 |
| Total Expenses | £8,016 | £8,075 | £8,139 | £8,206 | £8,276 | £40,711 |
| Profit Before Tax | £564 | £634 | £787 | £944 | £1,148 | £4,078 |
| Profit After Tax | £457 | £514 | £638 | £765 | £930 | £3,303 |
| Change In Property Value | £3,250 | £3,331 | £6,146 | £7,850 | £9,035 | £29,612 |
| Net Return | £3,707 | £3,845 | £6,784 | £8,615 | £9,965 | £32,915 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change