Terraced
B18
3 beds
2 baths
Mint Drive, Hockley, Birmingham, West Midlands B18
West Midlands, England · B18
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£23,685
↗ 17%After 5 Years
Change In Property Value
£97,948
↗ 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 | £24,936 | £25,310 | £25,943 | £26,591 | £27,389 | £130,169 |
| Total Expenses | £20,054 | £20,103 | £20,177 | £20,253 | £20,343 | £100,929 |
| Profit Before Tax | £4,882 | £5,207 | £5,766 | £6,339 | £7,046 | £29,240 |
| Profit After Tax | £3,955 | £4,218 | £4,670 | £5,134 | £5,707 | £23,685 |
| Change In Property Value | £10,750 | £11,019 | £20,330 | £25,965 | £29,884 | £97,948 |
| Net Return | £14,705 | £15,237 | £25,000 | £31,100 | £35,591 | £121,632 |
| 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