Semi Detached B15 6 beds 3 baths

Elvetham Road, Edgbaston B15

West Midlands, England · B15

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£60,221

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£182,228

↗ 23%After 5 Years

Return On Investment

90%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£50,160	£50,912	£52,185	£53,490	£55,095	£261,842
Total Expenses	£37,256	£37,343	£37,481	£37,622	£37,793	£187,495
Profit Before Tax	£12,904	£13,570	£14,704	£15,868	£17,301	£74,347
Profit After Tax	£10,452	£10,991	£11,911	£12,853	£14,014	£60,221
Change In Property Value	£20,000	£20,500	£37,823	£48,308	£55,598	£182,228
Net Return	£30,452	£31,491	£49,733	£61,161	£69,612	£242,449
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	11%	12%	19%	23%	26%	90%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change