Semi Detached B16 5 beds 2 baths

Rotton Park Road, Edgbaston, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£61,331

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£146,223

↗ 25%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,308	£37,868	£38,436	£39,397	£40,381	£193,389
Total Expenses	£23,375	£23,443	£23,510	£23,617	£23,726	£117,672
Profit Before Tax	£13,933	£14,424	£14,925	£15,780	£16,655	£75,717
Profit After Tax	£11,286	£11,684	£12,089	£12,781	£13,491	£61,331
Change In Property Value	£14,875	£27,444	£35,053	£40,342	£28,509	£146,223
Net Return	£26,161	£39,128	£47,142	£53,124	£41,999	£207,554
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	13%	20%	24%	27%	21%	105%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change