Flat B5 4 beds 2 baths

Viceroy Close, Bristol Road, Edgbaston B5

West Midlands, England · B5

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£23,272

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£62,641

↗ 23%After 5 Years

Return On Investment

101%

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	£20,568	£20,877	£21,398	£21,933	£22,591	£107,368
Total Expenses	£15,523	£15,613	£15,720	£15,830	£15,950	£78,636
Profit Before Tax	£5,045	£5,263	£5,678	£6,104	£6,641	£28,731
Profit After Tax	£4,086	£4,263	£4,599	£4,944	£5,379	£23,272
Change In Property Value	£6,875	£7,047	£13,001	£16,606	£19,112	£62,641
Net Return	£10,961	£11,310	£17,601	£21,550	£24,491	£85,913
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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