Detached B5 5 beds 3 baths

Priory Road, Edgbaston B5

West Midlands, England · B5

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£47,885

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£159,450

↗ 23%After 5 Years

Return On Investment

89%

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	£42,696	£43,336	£44,420	£45,530	£46,896	£222,879
Total Expenses	£32,542	£32,618	£32,737	£32,859	£33,006	£163,761
Profit Before Tax	£10,154	£10,719	£11,683	£12,672	£13,890	£59,118
Profit After Tax	£8,225	£8,682	£9,463	£10,264	£11,251	£47,885
Change In Property Value	£17,500	£17,938	£33,095	£42,269	£48,648	£159,450
Net Return	£25,725	£26,620	£42,558	£52,533	£59,899	£207,335
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	11%	11%	18%	22%	26%	89%

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