Detached
B36
4 beds
2 baths
Coleshill Road, Birmingham B36
West Midlands, England · B36
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£24,571
↗ 12%After 5 Years
Change In Property Value
£135,532
↗ 23%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,136 | £32,618 | £33,433 | £34,269 | £35,297 | £167,754 |
| Total Expenses | £27,320 | £27,380 | £27,472 | £27,567 | £27,680 | £137,419 |
| Profit Before Tax | £4,816 | £5,238 | £5,961 | £6,703 | £7,617 | £30,335 |
| Profit After Tax | £3,901 | £4,243 | £4,829 | £5,429 | £6,170 | £24,571 |
| Change In Property Value | £14,875 | £15,247 | £28,130 | £35,929 | £41,351 | £135,532 |
| Net Return | £18,776 | £19,490 | £32,959 | £41,358 | £47,521 | £160,103 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change