Flat B5 2 beds 1 bath

Viceroy Close, Edgbaston B5

West Midlands, England · B5

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£275

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

75%

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	£13,464	£13,666	£14,008	£14,358	£14,789	£70,284
Total Expenses	£13,682	£13,822	£13,967	£14,116	£14,270	£69,857
Profit Before Tax	£-218	£-156	£40	£242	£518	£427
Profit After Tax	£-218	£-156	£33	£196	£420	£275
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£4,282	£4,457	£8,543	£11,065	£12,929	£41,276
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	8%	8%	16%	20%	24%	75%

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