Terraced B15 3 beds 1 bath

Lee Crescent, Edgbaston, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£39,555

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£121,865

↗ 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	£33,540	£34,043	£34,894	£35,767	£36,840	£175,083
Total Expenses	£25,080	£25,142	£25,238	£25,336	£25,454	£126,250
Profit Before Tax	£8,460	£8,901	£9,656	£10,431	£11,386	£48,834
Profit After Tax	£6,852	£7,210	£7,822	£8,449	£9,222	£39,555
Change In Property Value	£13,375	£13,709	£25,294	£32,306	£37,181	£121,865
Net Return	£20,227	£20,919	£33,115	£40,755	£46,403	£161,420
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	23%	26%	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