Detached
B5
4 beds
3 baths
Pershore Road, Birmingham, West Midlands B5
West Midlands, England · B5
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£58,626
↗ 20%After 5 Years
Change In Property Value
£193,617
↗ 23%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £51,852 | £52,630 | £53,946 | £55,294 | £56,953 | £270,674 |
| Total Expenses | £39,409 | £39,498 | £39,641 | £39,786 | £39,963 | £198,297 |
| Profit Before Tax | £12,443 | £13,132 | £14,305 | £15,508 | £16,990 | £72,377 |
| Profit After Tax | £10,079 | £10,637 | £11,587 | £12,561 | £13,762 | £58,626 |
| Change In Property Value | £21,250 | £21,781 | £40,186 | £51,327 | £59,073 | £193,617 |
| Net Return | £31,329 | £32,418 | £51,773 | £63,888 | £72,835 | £252,243 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 25% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change