Semi Detached
B33
3 beds
1 bath
Yardley Green Road, Stechford, Birmingham B33
West Midlands, England · B33
View property listing
Initial Investment
£66,250First YearProfit From Rental Income
£10,625
↗ 16%After 5 Years
Change In Property Value
£53,451
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,872 | £11,035 | £11,201 | £11,481 | £11,768 | £56,356 |
| Total Expenses | £8,585 | £8,614 | £8,641 | £8,679 | £8,719 | £43,238 |
| Profit Before Tax | £2,287 | £2,421 | £2,560 | £2,801 | £3,049 | £13,118 |
| Profit After Tax | £1,852 | £1,961 | £2,073 | £2,269 | £2,470 | £10,625 |
| Change In Property Value | £5,438 | £10,032 | £12,813 | £14,747 | £10,421 | £53,451 |
| Net Return | £7,290 | £11,993 | £14,887 | £17,016 | £12,891 | £64,077 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 18% | 22% | 26% | 19% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change