Terraced
B17
6 beds
2 baths
Margaret Grove, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£21,884
↗ 17%After 5 Years
Change In Property Value
£91,114
↗ 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 | £23,196 | £23,544 | £24,133 | £24,736 | £25,478 | £121,086 |
| Total Expenses | £18,690 | £18,736 | £18,805 | £18,877 | £18,962 | £94,069 |
| Profit Before Tax | £4,506 | £4,808 | £5,327 | £5,859 | £6,516 | £27,017 |
| Profit After Tax | £3,650 | £3,895 | £4,315 | £4,746 | £5,278 | £21,884 |
| Change In Property Value | £10,000 | £10,250 | £18,911 | £24,154 | £27,799 | £91,114 |
| Net Return | £13,650 | £14,145 | £23,226 | £28,900 | £33,077 | £112,998 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 26% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change