Flat B15 2 beds 1 bath

Stonebury, 5 Norfolk Road, Edgbaston B15

West Midlands, England · B15

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£20,526

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£67,197

↗ 23%After 5 Years

Return On Investment

96%

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	£21,780	£22,107	£22,659	£23,226	£23,923	£113,695
Total Expenses	£17,418	£17,532	£17,663	£17,798	£17,943	£88,354
Profit Before Tax	£4,362	£4,575	£4,996	£5,428	£5,980	£25,341
Profit After Tax	£3,533	£3,705	£4,047	£4,397	£4,844	£20,526
Change In Property Value	£7,375	£7,559	£13,947	£17,813	£20,502	£67,197
Net Return	£10,908	£11,265	£17,994	£22,210	£25,345	£87,723
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	20%	24%	28%	96%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change