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

£51,742

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£135,532

↗ 23%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,276	£39,865	£40,862	£41,883	£43,140	£205,026
Total Expenses	£28,034	£28,105	£28,215	£28,328	£28,464	£141,147
Profit Before Tax	£11,242	£11,761	£12,647	£13,555	£14,675	£63,879
Profit After Tax	£9,106	£9,526	£10,244	£10,980	£11,887	£51,742
Change In Property Value	£14,875	£15,247	£28,130	£35,929	£41,351	£135,532
Net Return	£23,981	£24,773	£38,374	£46,909	£53,238	£187,274
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	12%	13%	20%	24%	27%	95%

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