Flat
B5
3 beds
1 bath
Viceroy Close, Edgbaston, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£23,724
↗ 27%After 5 Years
Change In Property Value
£63,780
↗ 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 | £20,940 | £21,254 | £21,785 | £22,330 | £23,000 | £109,310 |
| Total Expenses | £15,797 | £15,888 | £15,997 | £16,108 | £16,231 | £80,021 |
| Profit Before Tax | £5,143 | £5,366 | £5,789 | £6,222 | £6,769 | £29,289 |
| Profit After Tax | £4,166 | £4,346 | £4,689 | £5,040 | £5,483 | £23,724 |
| Change In Property Value | £7,000 | £7,175 | £13,238 | £16,908 | £19,459 | £63,780 |
| Net Return | £11,166 | £11,521 | £17,927 | £21,947 | £24,942 | £87,504 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change