Terraced
B16
3 beds
1 bath
South Loop Park, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£21,298
↗ 17%After 5 Years
Change In Property Value
£88,836
↗ 23%After 5 Years
Return On Investment
88%
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 | £22,620 | £22,959 | £23,533 | £24,122 | £24,845 | £118,079 |
| Total Expenses | £18,235 | £18,281 | £18,349 | £18,419 | £18,502 | £91,785 |
| Profit Before Tax | £4,385 | £4,679 | £5,184 | £5,703 | £6,344 | £26,294 |
| Profit After Tax | £3,552 | £3,790 | £4,199 | £4,619 | £5,138 | £21,298 |
| Change In Property Value | £9,750 | £9,994 | £18,438 | £23,550 | £27,104 | £88,836 |
| Net Return | £13,302 | £13,783 | £22,638 | £28,169 | £32,242 | £110,135 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change