Terraced
B15
3 beds
2 baths
Ryland Road, Edgbaston, Birmingham B15
West Midlands, England · B15
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£52,274
↗ 31%After 5 Years
Change In Property Value
£125,334
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,980 | £32,460 | £32,947 | £33,770 | £34,615 | £165,771 |
| Total Expenses | £20,107 | £20,168 | £20,227 | £20,319 | £20,415 | £101,236 |
| Profit Before Tax | £11,873 | £12,292 | £12,720 | £13,451 | £14,200 | £64,535 |
| Profit After Tax | £9,617 | £9,957 | £10,303 | £10,895 | £11,502 | £52,274 |
| Change In Property Value | £12,750 | £23,524 | £30,045 | £34,579 | £24,436 | £125,334 |
| Net Return | £22,367 | £33,480 | £40,348 | £45,474 | £35,938 | £177,608 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change