Terraced
B33
3 beds
1 bath
Manor Road, Stechford, Birmingham, West Midlands B33
West Midlands, England · B33
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£5,142
↗ 7%After 5 Years
Change In Property Value
£55,807
↗ 23%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,252 | £12,436 | £12,747 | £13,065 | £13,457 | £63,957 |
| Total Expenses | £11,446 | £11,475 | £11,517 | £11,560 | £11,610 | £57,608 |
| Profit Before Tax | £806 | £960 | £1,229 | £1,505 | £1,847 | £6,349 |
| Profit After Tax | £653 | £778 | £996 | £1,219 | £1,496 | £5,142 |
| Change In Property Value | £6,125 | £6,278 | £11,583 | £14,794 | £17,027 | £55,807 |
| Net Return | £6,778 | £7,056 | £12,579 | £16,013 | £18,523 | £60,950 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change