Semi Detached B17 6 beds 4 baths

Portland Road, Edgbaston, Birmingham B17

West Midlands, England · B17

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£32,938

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£102,503

↗ 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	£28,212	£28,635	£29,351	£30,085	£30,987	£147,270
Total Expenses	£21,175	£21,229	£21,311	£21,395	£21,496	£106,607
Profit Before Tax	£7,037	£7,406	£8,040	£8,689	£9,491	£40,664
Profit After Tax	£5,700	£5,999	£6,512	£7,038	£7,688	£32,938
Change In Property Value	£11,250	£11,531	£21,275	£27,173	£31,274	£102,503
Net Return	£16,950	£17,530	£27,788	£34,212	£38,961	£135,441
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	23%	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