Semi Detached
B44
4 beds
1 bath
Kingstanding Road, Birmingham B44
West Midlands, England · B44
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£18,534
↗ 21%After 5 Years
Change In Property Value
£68,811
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,120 | £15,347 | £15,577 | £15,966 | £16,366 | £78,376 |
| Total Expenses | £11,021 | £11,056 | £11,089 | £11,139 | £11,189 | £55,495 |
| Profit Before Tax | £4,099 | £4,291 | £4,488 | £4,828 | £5,176 | £22,881 |
| Profit After Tax | £3,320 | £3,475 | £3,635 | £3,910 | £4,193 | £18,534 |
| Change In Property Value | £7,000 | £12,915 | £16,495 | £18,985 | £13,416 | £68,811 |
| Net Return | £10,320 | £16,390 | £20,130 | £22,895 | £17,608 | £87,344 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change