Detached B5 2 beds 1 bath

Priory Road, Edgbaston, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£5,481

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 23%After 5 Years

Return On Investment

82%

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	£12,552	£12,740	£13,059	£13,385	£13,787	£65,523
Total Expenses	£11,674	£11,704	£11,747	£11,790	£11,841	£58,757
Profit Before Tax	£878	£1,036	£1,312	£1,595	£1,946	£6,766
Profit After Tax	£711	£839	£1,063	£1,292	£1,576	£5,481
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£6,961	£7,245	£12,882	£16,388	£18,950	£62,427
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	10%	17%	22%	25%	82%

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