Terraced
B33
3 beds
1 bath
Manor Road, Stechford, Birmingham, West Midlands B33
West Midlands, England · B33
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£12,257
↗ 16%After 5 Years
Change In Property Value
£60,209
↗ 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 | £12,252 | £12,436 | £12,622 | £12,938 | £13,261 | £63,509 |
| Total Expenses | £9,608 | £9,639 | £9,668 | £9,710 | £9,753 | £48,378 |
| Profit Before Tax | £2,644 | £2,797 | £2,954 | £3,228 | £3,508 | £15,132 |
| Profit After Tax | £2,142 | £2,265 | £2,393 | £2,615 | £2,842 | £12,257 |
| Change In Property Value | £6,125 | £11,301 | £14,433 | £16,612 | £11,739 | £60,209 |
| Net Return | £8,267 | £13,566 | £16,827 | £19,226 | £14,581 | £72,466 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change