Semi Detached B15 6 beds 3 baths

Elvetham Road, Edgbaston B15

West Midlands, England · B15

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£-90,839

↘ -34%After 5 Years

Change In Property Value

After 5 Years

£182,228

↗ 23%After 5 Years

Return On Investment

34%

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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£33,740	£33,774	£33,823	£33,873	£33,931	£169,141
Profit Before Tax	£-18,740	£-18,549	£-18,217	£-17,877	£-17,456	£-90,839
Profit After Tax	£-18,740	£-18,549	£-18,217	£-17,877	£-17,456	£-90,839
Change In Property Value	£20,000	£20,500	£37,823	£48,308	£55,598	£182,228
Net Return	£1,260	£1,951	£19,605	£30,431	£38,142	£91,389
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	0%	1%	7%	11%	14%	34%

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