Flat
B5
3 beds
1 bath
Viceroy Close, Edgbaston, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£11,532
↗ 13%After 5 Years
Change In Property Value
£63,780
↗ 23%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,076 | £17,332 | £17,765 | £18,210 | £18,756 | £89,139 |
| Total Expenses | £14,817 | £14,888 | £14,975 | £15,063 | £15,160 | £74,902 |
| Profit Before Tax | £2,259 | £2,444 | £2,791 | £3,147 | £3,596 | £14,237 |
| Profit After Tax | £1,830 | £1,980 | £2,261 | £2,549 | £2,913 | £11,532 |
| Change In Property Value | £7,000 | £7,175 | £13,238 | £16,908 | £19,459 | £63,780 |
| Net Return | £8,830 | £9,155 | £15,499 | £19,457 | £22,372 | £75,312 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 26% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change