Flat B5 3 beds 1 bath

Elmwood Court, Pershore Road, Edgbaston B5

West Midlands, England · B5

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£-2,865

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£30,751

↗ 23%After 5 Years

Return On Investment

67%

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	£10,092	£10,243	£10,499	£10,762	£11,085	£52,682
Total Expenses	£10,865	£10,984	£11,106	£11,231	£11,359	£55,546
Profit Before Tax	£-773	£-741	£-607	£-469	£-275	£-2,865
Profit After Tax	£-773	£-741	£-607	£-469	£-275	£-2,865
Change In Property Value	£3,375	£3,459	£6,383	£8,152	£9,382	£30,751
Net Return	£2,602	£2,719	£5,776	£7,683	£9,107	£27,886
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	6%	7%	14%	19%	22%	67%

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