Flat B5 2 beds 1 bath

Bristol Road, Edgbaston, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£33,853

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£88,836

↗ 23%After 5 Years

Return On Investment

98%

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	£29,160	£29,597	£30,337	£31,096	£32,029	£152,219
Total Expenses	£21,805	£21,928	£22,075	£22,226	£22,392	£110,425
Profit Before Tax	£7,355	£7,670	£8,262	£8,870	£9,637	£41,794
Profit After Tax	£5,957	£6,213	£6,693	£7,185	£7,806	£33,853
Change In Property Value	£9,750	£9,994	£18,438	£23,550	£27,104	£88,836
Net Return	£15,707	£16,206	£25,131	£30,735	£34,910	£122,689
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	20%	25%	28%	98%

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