Flat B5 1 bed 1 bath

Elmwood Court, Pershore Road, Edgbaston B5

West Midlands, England · B5

Initial Investment

First Year

£33,700First Year

Profit From Rental Income

After 5 Years

£-833

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£24,829

↗ 23%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,648	£6,748	£6,916	£7,089	£7,302	£34,703
Total Expenses	£6,989	£7,045	£7,105	£7,166	£7,230	£35,536
Profit Before Tax	£-341	£-298	£-189	£-77	£72	£-833
Profit After Tax	£-341	£-298	£-189	£-77	£72	£-833
Change In Property Value	£2,725	£2,793	£5,153	£6,582	£7,575	£24,829
Net Return	£2,384	£2,495	£4,965	£6,505	£7,647	£23,996
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	7%	7%	15%	19%	23%	71%

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