Terraced
B37
3 beds
1 bath
Stonebridge Crescent, Kingshurst, Birmingham B37
West Midlands, England · B37
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£11,784
↗ 18%After 5 Years
Change In Property Value
£51,608
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,920 | £11,084 | £11,250 | £11,531 | £11,820 | £56,605 |
| Total Expenses | £8,349 | £8,378 | £8,405 | £8,443 | £8,483 | £42,057 |
| Profit Before Tax | £2,571 | £2,706 | £2,846 | £3,088 | £3,337 | £14,548 |
| Profit After Tax | £2,083 | £2,192 | £2,305 | £2,501 | £2,703 | £11,784 |
| Change In Property Value | £5,250 | £9,686 | £12,371 | £14,238 | £10,062 | £51,608 |
| Net Return | £7,333 | £11,878 | £14,676 | £16,740 | £12,765 | £63,392 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 19% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change