Semi Detached
B16
5 beds
5 baths
Sefton Road, Edgbaston, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£43,744
↗ 31%After 5 Years
Change In Property Value
£105,674
↗ 25%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,964 | £27,368 | £27,779 | £28,473 | £29,185 | £139,770 |
| Total Expenses | £17,032 | £17,085 | £17,136 | £17,216 | £17,298 | £85,766 |
| Profit Before Tax | £9,932 | £10,284 | £10,643 | £11,258 | £11,888 | £54,005 |
| Profit After Tax | £8,045 | £8,330 | £8,621 | £9,119 | £9,629 | £43,744 |
| Change In Property Value | £10,750 | £19,834 | £25,332 | £29,155 | £20,603 | £105,674 |
| Net Return | £18,795 | £28,164 | £33,953 | £38,274 | £30,232 | £149,417 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 20% | 24% | 28% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change