Flat B5 3 beds 1 bath

Elmwood Court, Pershore Road, Edgbaston B5

West Midlands, England · B5

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£1,175

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£30,751

↗ 23%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,232	£8,355	£8,564	£8,778	£9,042	£42,972
Total Expenses	£8,179	£8,238	£8,302	£8,367	£8,436	£41,521
Profit Before Tax	£53	£118	£263	£412	£606	£1,451
Profit After Tax	£43	£95	£213	£333	£491	£1,175
Change In Property Value	£3,375	£3,459	£6,383	£8,152	£9,382	£30,751
Net Return	£3,418	£3,555	£6,595	£8,485	£9,873	£31,926
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	9%	16%	20%	24%	77%

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