Flat B5 2 beds 2 baths

Edgbaston Crescent, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£7,245

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 23%After 5 Years

Return On Investment

86%

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	£13,416	£13,617	£13,958	£14,307	£14,736	£70,033
Total Expenses	£12,070	£12,136	£12,213	£12,292	£12,378	£61,089
Profit Before Tax	£1,346	£1,481	£1,744	£2,015	£2,358	£8,944
Profit After Tax	£1,090	£1,200	£1,413	£1,632	£1,910	£7,245
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£6,590	£6,837	£11,814	£14,916	£17,200	£57,358
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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