Terraced
B12
3 beds
2 baths
Bridge Croft, Birmingham, West Midlands B12
West Midlands, England · B12
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£13,217
↗ 17%After 5 Years
Change In Property Value
£58,085
↗ 23%After 5 Years
Return On Investment
92%
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 | £14,796 | £15,018 | £15,393 | £15,778 | £16,252 | £77,237 |
| Total Expenses | £12,097 | £12,130 | £12,179 | £12,228 | £12,286 | £60,920 |
| Profit Before Tax | £2,699 | £2,888 | £3,215 | £3,550 | £3,965 | £16,317 |
| Profit After Tax | £2,186 | £2,339 | £2,604 | £2,876 | £3,212 | £13,217 |
| Change In Property Value | £6,375 | £6,534 | £12,056 | £15,398 | £17,722 | £58,085 |
| Net Return | £8,561 | £8,873 | £14,660 | £18,274 | £20,934 | £71,302 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 24% | 27% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change