Detached B5 3 beds 1 bath

Regent Close, Edgbaston, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£22,885

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 23%After 5 Years

Return On Investment

92%

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	£21,348	£21,668	£22,210	£22,765	£23,448	£111,439
Total Expenses	£16,521	£16,565	£16,629	£16,696	£16,775	£83,186
Profit Before Tax	£4,827	£5,104	£5,580	£6,069	£6,673	£28,253
Profit After Tax	£3,910	£4,134	£4,520	£4,916	£5,405	£22,885
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£12,660	£13,103	£21,068	£26,051	£29,729	£102,610
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	11%	12%	19%	23%	27%	92%

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