Flat
B5
2 beds
1 bath
Viceroy Close, Edgbaston, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£8,351
↗ 12%After 5 Years
Change In Property Value
£53,529
↗ 23%After 5 Years
Return On Investment
87%
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 | £14,340 | £14,555 | £14,919 | £15,292 | £15,751 | £74,857 |
| Total Expenses | £12,758 | £12,825 | £12,904 | £12,986 | £13,074 | £64,547 |
| Profit Before Tax | £1,582 | £1,730 | £2,014 | £2,306 | £2,677 | £10,310 |
| Profit After Tax | £1,282 | £1,401 | £1,632 | £1,868 | £2,168 | £8,351 |
| Change In Property Value | £5,875 | £6,022 | £11,110 | £14,190 | £16,332 | £53,529 |
| Net Return | £7,157 | £7,423 | £12,742 | £16,059 | £18,500 | £61,880 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change