Semi Detached
B16
4 beds
2 baths
Summerfield Crescent, Edgbaston, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£54,457
↗ 26%After 5 Years
Change In Property Value
£142,366
↗ 23%After 5 Years
Return On Investment
95%
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 | £41,256 | £41,875 | £42,922 | £43,995 | £45,315 | £215,362 |
| Total Expenses | £29,422 | £29,496 | £29,611 | £29,730 | £29,872 | £148,131 |
| Profit Before Tax | £11,834 | £12,379 | £13,310 | £14,265 | £15,442 | £67,231 |
| Profit After Tax | £9,585 | £10,027 | £10,781 | £11,555 | £12,508 | £54,457 |
| Change In Property Value | £15,625 | £16,016 | £29,549 | £37,740 | £43,436 | £142,366 |
| Net Return | £25,210 | £26,043 | £40,330 | £49,295 | £55,944 | £196,822 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 19% | 24% | 27% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change