Flat B16 2 beds 1 bath

Maynard Road, Edgbaston B16

West Midlands, England · B16

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£-107,579

↘ -259%After 5 Years

Change In Property Value

After 5 Years

£30,751

↗ 23%After 5 Years

Return On Investment

-185%

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	£10,032	£10,182	£10,437	£10,698	£11,019	£52,368
Total Expenses	£30,859	£31,438	£31,990	£32,553	£33,108	£159,948
Profit Before Tax	£-20,827	£-21,255	£-21,553	£-21,855	£-22,089	£-107,579
Profit After Tax	£-20,827	£-21,255	£-21,553	£-21,855	£-22,089	£-107,579
Change In Property Value	£3,375	£3,459	£6,383	£8,152	£9,382	£30,751
Net Return	£-17,452	£-17,796	£-15,170	£-13,703	£-12,707	£-76,828
Return From Rental Income (%)	-50%	-51%	-52%	-53%	-53%	-259%
Total Net Return (%)	-42%	-43%	-37%	-33%	-31%	-185%

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