Detached B15 5 beds 3 baths

Greville Drive, Edgbaston, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£52,406

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£159,450

↗ 23%After 5 Years

Return On Investment

91%

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	£43,884	£44,542	£45,656	£46,797	£48,201	£229,080
Total Expenses	£32,661	£32,738	£32,860	£32,985	£33,136	£164,381
Profit Before Tax	£11,223	£11,804	£12,795	£13,812	£15,065	£64,699
Profit After Tax	£9,091	£9,561	£10,364	£11,188	£12,202	£52,406
Change In Property Value	£17,500	£17,938	£33,095	£42,269	£48,648	£159,450
Net Return	£26,591	£27,499	£43,459	£53,457	£60,850	£211,856
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	11%	12%	19%	23%	26%	91%

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