Semi Detached
B5
5 beds
3 baths
Bristol Road, Edgbaston B5
West Midlands, England · B5
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£49,668
↗ 21%After 5 Years
Change In Property Value
£165,144
↗ 23%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,220 | £44,883 | £46,005 | £47,156 | £48,570 | £230,834 |
| Total Expenses | £33,686 | £33,764 | £33,887 | £34,013 | £34,165 | £169,516 |
| Profit Before Tax | £10,534 | £11,119 | £12,118 | £13,142 | £14,405 | £61,318 |
| Profit After Tax | £8,532 | £9,006 | £9,816 | £10,645 | £11,668 | £49,668 |
| Change In Property Value | £18,125 | £18,578 | £34,277 | £43,779 | £50,386 | £165,144 |
| Net Return | £26,657 | £27,585 | £44,092 | £54,424 | £62,054 | £214,812 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 26% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change