Semi Detached B16 5 beds 2 baths

Rotton Park Road, Edgbaston, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£15,621

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£135,532

↗ 23%After 5 Years

Return On Investment

77%

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	£29,784	£30,231	£30,987	£31,761	£32,714	£155,477
Total Expenses	£27,085	£27,141	£27,228	£27,316	£27,422	£136,192
Profit Before Tax	£2,699	£3,090	£3,759	£4,445	£5,292	£19,285
Profit After Tax	£2,186	£2,503	£3,045	£3,601	£4,287	£15,621
Change In Property Value	£14,875	£15,247	£28,130	£35,929	£41,351	£135,532
Net Return	£17,061	£17,749	£31,175	£39,530	£45,637	£151,153
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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