Semi Detached
B5
5 beds
3 baths
Bristol Road, Edgbaston B5
West Midlands, England · B5
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£-19,583
↘ -8%After 5 Years
Change In Property Value
£165,144
↗ 23%After 5 Years
Return On Investment
60%
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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £31,964 | £32,016 | £32,096 | £32,177 | £32,274 | £160,527 |
| Profit Before Tax | £-4,964 | £-4,611 | £-4,006 | £-3,384 | £-2,618 | £-19,583 |
| Profit After Tax | £-4,964 | £-4,611 | £-4,006 | £-3,384 | £-2,618 | £-19,583 |
| Change In Property Value | £18,125 | £18,578 | £34,277 | £43,779 | £50,386 | £165,144 |
| Net Return | £13,161 | £13,967 | £30,271 | £40,394 | £47,768 | £145,561 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 5% | 6% | 12% | 17% | 20% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change