Flat
B15
2 beds
2 baths
Springmeadow Road, Edgbaston B15
West Midlands, England · B15
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-46,456
↘ -80%After 5 Years
Change In Property Value
£43,279
↗ 23%After 5 Years
Return On Investment
-5%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,028 | £14,238 | £14,594 | £14,959 | £15,408 | £73,228 |
| Total Expenses | £23,241 | £23,591 | £23,934 | £24,284 | £24,634 | £119,684 |
| Profit Before Tax | £-9,213 | £-9,353 | £-9,339 | £-9,325 | £-9,226 | £-46,456 |
| Profit After Tax | £-9,213 | £-9,353 | £-9,339 | £-9,325 | £-9,226 | £-46,456 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £-4,463 | £-4,484 | £-357 | £2,148 | £3,979 | £-3,176 |
| Return From Rental Income (%) | -16% | -16% | -16% | -16% | -16% | -80% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 7% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change