Semi Detached
B14
6 beds
3 baths
Springfield Road, Kings Heath, Birmingham, West Midlands B14
West Midlands, England · B14
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£15,465
↗ 8%After 5 Years
Change In Property Value
£134,393
↗ 23%After 5 Years
Return On Investment
77%
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 | £29,532 | £29,975 | £30,724 | £31,492 | £32,437 | £154,161 |
| Total Expenses | £26,861 | £26,917 | £27,003 | £27,091 | £27,196 | £135,068 |
| Profit Before Tax | £2,671 | £3,058 | £3,721 | £4,402 | £5,241 | £19,093 |
| Profit After Tax | £2,163 | £2,477 | £3,014 | £3,565 | £4,246 | £15,465 |
| Change In Property Value | £14,750 | £15,119 | £27,894 | £35,627 | £41,003 | £134,393 |
| Net Return | £16,913 | £17,596 | £30,908 | £39,192 | £45,249 | £149,858 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change