Flat B15 3 beds 1 bath

Calthorpe Mansions, Five Ways, Edgbaston B15

West Midlands, England · B15

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£10,582

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£52,391

↗ 23%After 5 Years

Return On Investment

90%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£13,481	£13,569	£13,669	£13,771	£13,880	£68,369
Profit Before Tax	£2,119	£2,265	£2,561	£2,865	£3,255	£13,065
Profit After Tax	£1,716	£1,835	£2,075	£2,321	£2,636	£10,582
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,391
Net Return	£7,466	£7,728	£12,949	£16,209	£18,621	£62,973
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	27%	90%

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