Terraced
B18
2 beds
1 bath
Eva Road, Winson Green, Birmingham B18
West Midlands, England · B18
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£6,598
↗ 15%After 5 Years
Change In Property Value
£33,029
↗ 23%After 5 Years
Return On Investment
89%
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 | £8,412 | £8,538 | £8,752 | £8,970 | £9,240 | £43,912 |
| Total Expenses | £7,094 | £7,118 | £7,150 | £7,183 | £7,221 | £35,766 |
| Profit Before Tax | £1,318 | £1,420 | £1,601 | £1,787 | £2,019 | £8,145 |
| Profit After Tax | £1,068 | £1,150 | £1,297 | £1,448 | £1,635 | £6,598 |
| Change In Property Value | £3,625 | £3,716 | £6,855 | £8,756 | £10,077 | £33,029 |
| Net Return | £4,693 | £4,866 | £8,152 | £10,203 | £11,712 | £39,627 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change