Terraced
B14
3 beds
1 bath
Addison Road, Kings Heath, Birmingham, West Midlands B14
West Midlands, England · B14
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£16,481
↗ 17%After 5 Years
Change In Property Value
£70,613
↗ 23%After 5 Years
Return On Investment
90%
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 | £17,976 | £18,246 | £18,702 | £19,169 | £19,744 | £93,837 |
| Total Expenses | £14,597 | £14,635 | £14,692 | £14,749 | £14,818 | £73,491 |
| Profit Before Tax | £3,379 | £3,610 | £4,010 | £4,420 | £4,927 | £20,346 |
| Profit After Tax | £2,737 | £2,924 | £3,248 | £3,580 | £3,991 | £16,481 |
| Change In Property Value | £7,750 | £7,944 | £14,656 | £18,719 | £21,544 | £70,613 |
| Net Return | £10,487 | £10,868 | £17,904 | £22,299 | £25,535 | £87,094 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change