Flat
B5
1 bed
1 bath
Elmwood Court, Pershore Road, Edgbaston B5
West Midlands, England · B5
View property listing
Initial Investment
£33,700First YearProfit From Rental Income
£-2,997
↘ -9%After 5 Years
Change In Property Value
£24,829
↗ 23%After 5 Years
Return On Investment
65%
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 | £8,148 | £8,270 | £8,477 | £8,689 | £8,950 | £42,534 |
| Total Expenses | £8,903 | £9,002 | £9,104 | £9,207 | £9,314 | £45,531 |
| Profit Before Tax | £-755 | £-732 | £-627 | £-519 | £-364 | £-2,997 |
| Profit After Tax | £-755 | £-732 | £-627 | £-519 | £-364 | £-2,997 |
| Change In Property Value | £2,725 | £2,793 | £5,153 | £6,582 | £7,575 | £24,829 |
| Net Return | £1,970 | £2,061 | £4,527 | £6,063 | £7,211 | £21,832 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 21% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change