Flat B5 1 bed 1 bath

Elmwood Court, Edgbaston, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£-314

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£26,195

↗ 23%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,020	£7,125	£7,303	£7,486	£7,711	£36,645
Total Expenses	£7,265	£7,321	£7,382	£7,444	£7,509	£36,921
Profit Before Tax	£-245	£-196	£-78	£42	£201	£-276
Profit After Tax	£-245	£-196	£-78	£42	£163	£-314
Change In Property Value	£2,875	£2,947	£5,437	£6,944	£7,992	£26,195
Net Return	£2,630	£2,751	£5,358	£6,986	£8,155	£25,881
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	7%	8%	15%	20%	23%	73%

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