Semi Detached
B31
3 beds
1 bath
Edgehill Road, Birmingham, West Midlands B31
West Midlands, England · B31
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£12,576
↗ 18%After 5 Years
Change In Property Value
£52,391
↗ 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 | £13,572 | £13,776 | £14,120 | £14,473 | £14,907 | £70,848 |
| Total Expenses | £10,982 | £11,014 | £11,059 | £11,106 | £11,160 | £55,322 |
| Profit Before Tax | £2,590 | £2,761 | £3,060 | £3,367 | £3,747 | £15,526 |
| Profit After Tax | £2,098 | £2,237 | £2,479 | £2,727 | £3,035 | £12,576 |
| Change In Property Value | £5,750 | £5,894 | £10,874 | £13,888 | £15,984 | £52,391 |
| Net Return | £7,848 | £8,130 | £13,353 | £16,616 | £19,020 | £64,966 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change