Terraced
B15
4 beds
1 bath
Lee Crescent, Edgbaston B15
West Midlands, England · B15
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£42,288
↗ 22%After 5 Years
Change In Property Value
£129,837
↗ 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 | £35,736 | £36,272 | £37,179 | £38,108 | £39,252 | £186,547 |
| Total Expenses | £26,688 | £26,753 | £26,855 | £26,959 | £27,084 | £134,339 |
| Profit Before Tax | £9,048 | £9,519 | £10,324 | £11,150 | £12,168 | £52,208 |
| Profit After Tax | £7,329 | £7,710 | £8,362 | £9,031 | £9,856 | £42,288 |
| Change In Property Value | £14,250 | £14,606 | £26,949 | £34,419 | £39,613 | £129,837 |
| Net Return | £21,579 | £22,316 | £35,311 | £43,450 | £49,469 | £172,126 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 11% | 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