Terraced B16 4 beds 3 baths

Carlyle Road, Edgbaston, Birmingham, West Midlands B16

West Midlands, England · B16

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£31,018

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£96,809

↗ 23%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,652	£27,052	£27,728	£28,421	£29,274	£139,127
Total Expenses	£20,027	£20,079	£20,157	£20,237	£20,333	£100,833
Profit Before Tax	£6,625	£6,973	£7,571	£8,184	£8,941	£38,294
Profit After Tax	£5,366	£5,648	£6,133	£6,629	£7,242	£31,018
Change In Property Value	£10,625	£10,891	£20,093	£25,663	£29,536	£96,809
Net Return	£15,991	£16,539	£26,226	£32,293	£36,778	£127,827
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	24%	27%	93%

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