Terraced
B18
3 beds
1 bath
Preston Road, Birmingham, West Midlands B18
West Midlands, England · B18
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£8,399
↗ 16%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
90%
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 | £10,152 | £10,304 | £10,562 | £10,826 | £11,151 | £52,995 |
| Total Expenses | £8,458 | £8,485 | £8,522 | £8,559 | £8,602 | £42,626 |
| Profit Before Tax | £1,694 | £1,819 | £2,040 | £2,267 | £2,549 | £10,369 |
| Profit After Tax | £1,372 | £1,474 | £1,653 | £1,836 | £2,064 | £8,399 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £5,747 | £5,958 | £9,926 | £12,404 | £14,226 | £48,261 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change