Terraced
B12
4 beds
3 baths
Parkes Avenue, Balsall Heath, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£28,503
↗ 17%After 5 Years
Change In Property Value
£116,170
↗ 23%After 5 Years
Return On Investment
87%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,580 | £30,024 | £30,774 | £31,544 | £32,490 | £154,412 |
| Total Expenses | £23,692 | £23,748 | £23,834 | £23,922 | £24,027 | £119,223 |
| Profit Before Tax | £5,888 | £6,276 | £6,940 | £7,622 | £8,463 | £35,188 |
| Profit After Tax | £4,769 | £5,083 | £5,622 | £6,174 | £6,855 | £28,503 |
| Change In Property Value | £12,750 | £13,069 | £24,112 | £30,796 | £35,444 | £116,170 |
| Net Return | £17,519 | £18,152 | £29,734 | £36,970 | £42,299 | £144,673 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 25% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change