Semi Detached
B17
6 beds
4 baths
Portland Road, Edgbaston, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£72,393
↗ 50%After 5 Years
Change In Property Value
£102,503
↗ 23%After 5 Years
Return On Investment
120%
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 | £38,580 | £39,159 | £40,138 | £41,141 | £42,375 | £201,393 |
| Total Expenses | £22,212 | £22,281 | £22,390 | £22,501 | £22,635 | £112,019 |
| Profit Before Tax | £16,368 | £16,878 | £17,748 | £18,640 | £19,740 | £89,374 |
| Profit After Tax | £13,258 | £13,671 | £14,376 | £15,098 | £15,990 | £72,393 |
| Change In Property Value | £11,250 | £11,531 | £21,275 | £27,173 | £31,274 | £102,503 |
| Net Return | £24,508 | £25,202 | £35,651 | £42,272 | £47,263 | £174,896 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 17% | 17% | 24% | 29% | 32% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change