Terraced
B13
6 beds
2 baths
Kingswood Road, Moseley, Birmingham B13
West Midlands, England · B13
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£24,023
↗ 17%After 5 Years
Change In Property Value
£99,087
↗ 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 | £25,236 | £25,615 | £26,255 | £26,911 | £27,719 | £131,735 |
| Total Expenses | £20,282 | £20,332 | £20,406 | £20,483 | £20,574 | £102,077 |
| Profit Before Tax | £4,954 | £5,283 | £5,849 | £6,428 | £7,144 | £29,658 |
| Profit After Tax | £4,013 | £4,279 | £4,737 | £5,207 | £5,787 | £24,023 |
| Change In Property Value | £10,875 | £11,147 | £20,566 | £26,267 | £30,231 | £99,087 |
| Net Return | £14,888 | £15,426 | £25,303 | £31,474 | £36,018 | £123,109 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 26% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change