Flat B5 1 bed 1 bath

Elmwood Court, Edgbaston, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£9,937

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£26,195

↗ 23%After 5 Years

Return On Investment

102%

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	£8,604	£8,733	£8,951	£9,175	£9,450	£44,914
Total Expenses	£6,446	£6,482	£6,526	£6,571	£6,620	£32,646
Profit Before Tax	£2,158	£2,251	£2,425	£2,604	£2,830	£12,268
Profit After Tax	£1,748	£1,823	£1,964	£2,109	£2,292	£9,937
Change In Property Value	£2,875	£2,947	£5,437	£6,944	£7,992	£26,195
Net Return	£4,623	£4,770	£7,401	£9,054	£10,284	£36,132
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	13%	13%	21%	26%	29%	102%

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