Terraced
B15
3 beds
2 baths
Ryland Road, Edgbaston B15
West Midlands, England · B15
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£38,020
↗ 23%After 5 Years
Change In Property Value
£117,309
↗ 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 | £32,292 | £32,776 | £33,596 | £34,436 | £35,469 | £168,569 |
| Total Expenses | £24,162 | £24,222 | £24,314 | £24,409 | £24,523 | £121,631 |
| Profit Before Tax | £8,130 | £8,555 | £9,281 | £10,026 | £10,945 | £46,938 |
| Profit After Tax | £6,585 | £6,929 | £7,518 | £8,121 | £8,866 | £38,020 |
| Change In Property Value | £12,875 | £13,197 | £24,348 | £31,098 | £35,791 | £117,309 |
| Net Return | £19,460 | £20,126 | £31,866 | £39,219 | £44,657 | £155,329 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 26% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change