Detached
B44
3 beds
1 bath
Kingstanding Road, Birmingham, West Midlands B44
West Midlands, England · B44
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£17,796
↗ 21%After 5 Years
Change In Property Value
£66,353
↗ 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 | £14,580 | £14,799 | £15,021 | £15,396 | £15,781 | £75,577 |
| Total Expenses | £10,645 | £10,680 | £10,712 | £10,760 | £10,809 | £53,606 |
| Profit Before Tax | £3,935 | £4,119 | £4,309 | £4,636 | £4,972 | £21,970 |
| Profit After Tax | £3,187 | £3,336 | £3,490 | £3,755 | £4,027 | £17,796 |
| Change In Property Value | £6,750 | £12,454 | £15,906 | £18,307 | £12,937 | £66,353 |
| Net Return | £9,937 | £15,790 | £19,396 | £22,062 | £16,964 | £84,149 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 23% | 27% | 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