Terraced
B16
4 beds
3 baths
Carlyle Road, Edgbaston, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£23,392
↗ 17%After 5 Years
Change In Property Value
£96,809
↗ 23%After 5 Years
Return On Investment
88%
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 | £24,648 | £25,018 | £25,643 | £26,284 | £27,073 | £128,666 |
| Total Expenses | £19,827 | £19,875 | £19,948 | £20,024 | £20,113 | £99,787 |
| Profit Before Tax | £4,821 | £5,143 | £5,695 | £6,261 | £6,960 | £28,879 |
| Profit After Tax | £3,905 | £4,165 | £4,613 | £5,071 | £5,637 | £23,392 |
| Change In Property Value | £10,625 | £10,891 | £20,093 | £25,663 | £29,536 | £96,809 |
| Net Return | £14,530 | £15,056 | £24,706 | £30,735 | £35,174 | £120,201 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 26% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change