Semi Detached
B33
2 beds
1 bath
Stuarts Road, Stechford, Birmingham B33
West Midlands, England · B33
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£5,221
↗ 14%After 5 Years
Change In Property Value
£30,719
↗ 25%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,252 | £6,346 | £6,441 | £6,602 | £6,767 | £32,408 |
| Total Expenses | £5,147 | £5,169 | £5,189 | £5,215 | £5,242 | £25,962 |
| Profit Before Tax | £1,105 | £1,177 | £1,252 | £1,387 | £1,525 | £6,445 |
| Profit After Tax | £895 | £953 | £1,014 | £1,123 | £1,235 | £5,221 |
| Change In Property Value | £3,125 | £5,766 | £7,364 | £8,475 | £5,989 | £30,719 |
| Net Return | £4,020 | £6,719 | £8,378 | £9,599 | £7,224 | £35,940 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 17% | 22% | 25% | 19% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change