Flat B5 2 beds 1 bath

Michael Court, 115 Bristol Road, Edgbaston B5

West Midlands, England · B5

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£2,623

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£39,862

↗ 23%After 5 Years

Return On Investment

79%

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	£13,080	£13,276	£13,608	£13,948	£14,367	£68,279
Total Expenses	£12,751	£12,874	£13,004	£13,137	£13,275	£65,041
Profit Before Tax	£329	£402	£604	£811	£1,092	£3,238
Profit After Tax	£266	£326	£489	£657	£885	£2,623
Change In Property Value	£4,375	£4,484	£8,274	£10,567	£12,162	£39,862
Net Return	£4,641	£4,810	£8,763	£11,225	£13,047	£42,485
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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