Flat
B5
2 beds
1 bath
Viceroy Close, Edgbaston B5
West Midlands, England · B5
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£2,912
↗ 4%After 5 Years
Change In Property Value
£50,113
↗ 23%After 5 Years
Return On Investment
79%
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 | £16,452 | £16,699 | £17,116 | £17,544 | £18,070 | £85,882 |
| Total Expenses | £16,130 | £16,287 | £16,452 | £16,621 | £16,797 | £82,286 |
| Profit Before Tax | £322 | £412 | £664 | £923 | £1,274 | £3,595 |
| Profit After Tax | £261 | £334 | £538 | £748 | £1,032 | £2,912 |
| Change In Property Value | £5,500 | £5,638 | £10,401 | £13,285 | £15,289 | £50,113 |
| Net Return | £5,761 | £5,971 | £10,939 | £14,032 | £16,321 | £53,025 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 2% | 4% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change