Flat
B16
2 beds
2 baths
The Lodge, 283-285 Hagley Road, Edgbaston B16
West Midlands, England · B16
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-183
↗ 0%After 5 Years
Change In Property Value
£29,612
↗ 23%After 5 Years
Return On Investment
74%
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 | £9,660 | £9,805 | £10,050 | £10,301 | £10,610 | £50,427 |
| Total Expenses | £9,898 | £9,999 | £10,105 | £10,213 | £10,324 | £50,538 |
| Profit Before Tax | £-238 | £-194 | £-55 | £89 | £286 | £-111 |
| Profit After Tax | £-238 | £-194 | £-55 | £72 | £232 | £-183 |
| Change In Property Value | £3,250 | £3,331 | £6,146 | £7,850 | £9,035 | £29,612 |
| Net Return | £3,012 | £3,137 | £6,092 | £7,922 | £9,267 | £29,429 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change