Semi Detached
B14
6 beds
3 baths
Springfield Road, Kings Heath, Birmingham, West Midlands B14
West Midlands, England · B14
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£60,804
↗ 31%After 5 Years
Change In Property Value
£144,994
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,996 | £37,551 | £38,114 | £39,067 | £40,044 | £191,772 |
| Total Expenses | £23,183 | £23,251 | £23,317 | £23,423 | £23,531 | £116,706 |
| Profit Before Tax | £13,813 | £14,300 | £14,797 | £15,644 | £16,512 | £75,066 |
| Profit After Tax | £11,189 | £11,583 | £11,985 | £12,672 | £13,375 | £60,804 |
| Change In Property Value | £14,750 | £27,214 | £34,758 | £40,003 | £28,269 | £144,994 |
| Net Return | £25,939 | £38,797 | £46,743 | £52,675 | £41,644 | £205,798 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change