Flat
B5
2 beds
1 bath
Michael Court, 115 Bristol Road, Edgbaston B5
West Midlands, England · B5
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£1,014
↗ 2%After 5 Years
Change In Property Value
£36,446
↗ 23%After 5 Years
Return On Investment
76%
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 | £11,964 | £12,143 | £12,447 | £12,758 | £13,141 | £62,454 |
| Total Expenses | £11,989 | £12,110 | £12,235 | £12,364 | £12,497 | £61,196 |
| Profit Before Tax | £-25 | £34 | £212 | £394 | £644 | £1,258 |
| Profit After Tax | £-25 | £27 | £171 | £319 | £522 | £1,014 |
| Change In Property Value | £4,000 | £4,100 | £7,565 | £9,662 | £11,120 | £36,446 |
| Net Return | £3,975 | £4,127 | £7,736 | £9,981 | £11,641 | £37,460 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 24% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change