Flat B15 1 bed 1 bath

Longleat Avenue, Edgbaston, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£8,454

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

95%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,818	£7,871	£7,932	£7,994	£8,061	£39,677
Profit Before Tax	£1,782	£1,873	£2,055	£2,243	£2,483	£10,436
Profit After Tax	£1,444	£1,517	£1,665	£1,817	£2,011	£8,454
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£4,694	£4,848	£7,811	£9,667	£11,046	£38,066
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	12%	20%	24%	28%	95%

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