Semi Detached
B5
4 beds
2 baths
Princess Road, Birmingham, Warwickshire B5
West Midlands, England · B5
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£26,458
↗ 21%After 5 Years
Change In Property Value
£91,103
↗ 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 | £24,396 | £24,762 | £25,381 | £26,016 | £26,796 | £127,350 |
| Total Expenses | £18,808 | £18,856 | £18,928 | £19,003 | £19,091 | £94,686 |
| Profit Before Tax | £5,588 | £5,906 | £6,453 | £7,013 | £7,704 | £32,664 |
| Profit After Tax | £4,527 | £4,784 | £5,227 | £5,680 | £6,241 | £26,458 |
| Change In Property Value | £9,999 | £10,249 | £18,909 | £24,151 | £27,795 | £91,103 |
| Net Return | £14,525 | £15,033 | £24,136 | £29,831 | £34,036 | £117,561 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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