Flat B5 3 beds 2 baths

Caraway Road, Edgbaston, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£14,036

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£71,752

↗ 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	£19,212	£19,500	£19,988	£20,487	£21,102	£100,289
Total Expenses	£16,419	£16,494	£16,585	£16,679	£16,783	£82,960
Profit Before Tax	£2,793	£3,007	£3,402	£3,808	£4,319	£17,329
Profit After Tax	£2,262	£2,435	£2,756	£3,085	£3,498	£14,036
Change In Property Value	£7,875	£8,072	£14,893	£19,021	£21,892	£71,752
Net Return	£10,137	£10,507	£17,648	£22,106	£25,390	£85,789
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	10%	11%	18%	22%	26%	87%

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