Semi Detached
B42
3 beds
1 bath
Edale Road, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£4,566
↗ 7%After 5 Years
Change In Property Value
£51,252
↗ 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 | £11,256 | £11,425 | £11,710 | £12,003 | £12,363 | £58,758 |
| Total Expenses | £10,552 | £10,581 | £10,620 | £10,660 | £10,707 | £53,121 |
| Profit Before Tax | £704 | £844 | £1,090 | £1,343 | £1,656 | £5,637 |
| Profit After Tax | £570 | £684 | £883 | £1,088 | £1,342 | £4,566 |
| Change In Property Value | £5,625 | £5,766 | £10,638 | £13,587 | £15,637 | £51,252 |
| Net Return | £6,195 | £6,449 | £11,521 | £14,674 | £16,978 | £55,817 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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