Semi Detached B15 6 beds 3 baths

Elvetham Road, Edgbaston B15

West Midlands, England · B15

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£13,185

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£182,228

↗ 23%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,800	£38,367	£39,326	£40,309	£41,519	£197,321
Total Expenses	£36,020	£36,088	£36,195	£36,304	£36,436	£181,043
Profit Before Tax	£1,780	£2,279	£3,131	£4,005	£5,083	£16,278
Profit After Tax	£1,442	£1,846	£2,536	£3,244	£4,117	£13,185
Change In Property Value	£20,000	£20,500	£37,823	£48,308	£55,598	£182,228
Net Return	£21,442	£22,346	£40,359	£51,552	£59,715	£195,413
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	8%	8%	15%	19%	22%	73%

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