Detached
B5
2 beds
1 bath
Priory Road, Edgbaston, Birmingham, West Midlands B5
West Midlands, England · B5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£15,755
↗ 21%After 5 Years
Change In Property Value
£56,946
↗ 23%After 5 Years
Return On Investment
96%
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 | £15,252 | £15,481 | £15,868 | £16,264 | £16,752 | £79,618 |
| Total Expenses | £11,944 | £11,978 | £12,028 | £12,078 | £12,138 | £60,166 |
| Profit Before Tax | £3,308 | £3,502 | £3,840 | £4,186 | £4,615 | £19,451 |
| Profit After Tax | £2,680 | £2,837 | £3,110 | £3,391 | £3,738 | £15,755 |
| Change In Property Value | £6,250 | £6,406 | £11,820 | £15,096 | £17,374 | £56,946 |
| Net Return | £8,930 | £9,243 | £14,930 | £18,487 | £21,112 | £72,702 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change