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
£31,843
↗ 21%After 5 Years
Change In Property Value
£108,198
↗ 23%After 5 Years
Return On Investment
90%
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 | £30,150 | £30,904 | £31,831 | £151,280 |
| Total Expenses | £22,244 | £22,299 | £22,383 | £22,469 | £22,573 | £111,967 |
| Profit Before Tax | £6,736 | £7,116 | £7,767 | £8,435 | £9,258 | £39,313 |
| Profit After Tax | £5,456 | £5,764 | £6,291 | £6,832 | £7,499 | £31,843 |
| Change In Property Value | £11,875 | £12,172 | £22,457 | £28,683 | £33,011 | £108,198 |
| Net Return | £17,331 | £17,936 | £28,749 | £35,515 | £40,510 | £140,041 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 26% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change