Semi Detached
B31
3 beds
1 bath
Edenhurst Road, Birmingham, West Midlands B31
West Midlands, England · B31
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£3,834
↗ 6%After 5 Years
Change In Property Value
£45,557
↗ 23%After 5 Years
Return On Investment
81%
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 | £10,008 | £10,158 | £10,412 | £10,672 | £10,993 | £52,243 |
| Total Expenses | £9,436 | £9,462 | £9,498 | £9,535 | £9,578 | £47,510 |
| Profit Before Tax | £572 | £696 | £914 | £1,137 | £1,414 | £4,733 |
| Profit After Tax | £463 | £564 | £740 | £921 | £1,146 | £3,834 |
| Change In Property Value | £5,000 | £5,125 | £9,456 | £12,077 | £13,899 | £45,557 |
| Net Return | £5,463 | £5,689 | £10,196 | £12,998 | £15,045 | £49,391 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change