Terraced B16 3 beds 1 bath

Shenstone Road, Edgbaston, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£13,509

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£59,224

↗ 23%After 5 Years

Return On Investment

91%

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	£15,084	£15,310	£15,693	£16,085	£16,568	£78,741
Total Expenses	£12,324	£12,358	£12,407	£12,457	£12,516	£62,062
Profit Before Tax	£2,760	£2,952	£3,286	£3,628	£4,052	£16,678
Profit After Tax	£2,236	£2,391	£2,662	£2,939	£3,282	£13,509
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£8,736	£9,054	£14,954	£18,639	£21,351	£72,733
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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