Semi Detached
B14
6 beds
3 baths
Springfield Road, Kings Heath, Birmingham, West Midlands B14
West Midlands, England · B14
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£43,869
↗ 22%After 5 Years
Change In Property Value
£134,393
↗ 23%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,996 | £37,551 | £38,490 | £39,452 | £40,636 | £193,124 |
| Total Expenses | £27,608 | £27,675 | £27,779 | £27,887 | £28,016 | £138,964 |
| Profit Before Tax | £9,388 | £9,876 | £10,710 | £11,565 | £12,620 | £54,160 |
| Profit After Tax | £7,604 | £8,000 | £8,675 | £9,368 | £10,222 | £43,869 |
| Change In Property Value | £14,750 | £15,119 | £27,894 | £35,627 | £41,003 | £134,393 |
| Net Return | £22,354 | £23,118 | £36,569 | £44,995 | £51,225 | £178,262 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 26% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change