Semi Detached
B16
5 beds
4 baths
Monument Road, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£10,825
↗ 8%After 5 Years
Change In Property Value
£99,087
↗ 23%After 5 Years
Return On Investment
78%
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 | £21,768 | £22,095 | £22,647 | £23,213 | £23,909 | £113,632 |
| Total Expenses | £19,935 | £19,980 | £20,046 | £20,113 | £20,193 | £100,267 |
| Profit Before Tax | £1,833 | £2,115 | £2,601 | £3,100 | £3,716 | £13,365 |
| Profit After Tax | £1,484 | £1,713 | £2,107 | £2,511 | £3,010 | £10,825 |
| Change In Property Value | £10,875 | £11,147 | £20,566 | £26,267 | £30,231 | £99,087 |
| Net Return | £12,359 | £12,860 | £22,673 | £28,778 | £33,241 | £109,912 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 24% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change