Terraced
B5
4 beds
2 baths
Hope Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£45,498
↗ 29%After 5 Years
Change In Property Value
£116,733
↗ 25%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,980 | £29,415 | £29,856 | £30,602 | £31,367 | £150,220 |
| Total Expenses | £18,681 | £18,737 | £18,791 | £18,877 | £18,964 | £94,050 |
| Profit Before Tax | £10,299 | £10,678 | £11,064 | £11,726 | £12,404 | £56,170 |
| Profit After Tax | £8,342 | £8,649 | £8,962 | £9,498 | £10,047 | £45,498 |
| Change In Property Value | £11,875 | £21,909 | £27,983 | £32,206 | £22,759 | £116,733 |
| Net Return | £20,217 | £30,558 | £36,945 | £41,704 | £32,806 | £162,230 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change