Terraced
B21
3 beds
1 bath
Wattville Road, Handsworth, Birmingham B21
West Midlands, England · B21
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£4,818
↗ 9%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
84%
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 | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £8,145 | £8,170 | £8,203 | £8,238 | £8,277 | £41,033 |
| Profit Before Tax | £855 | £965 | £1,160 | £1,360 | £1,608 | £5,949 |
| Profit After Tax | £693 | £782 | £940 | £1,101 | £1,303 | £4,818 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £4,943 | £5,138 | £8,977 | £11,367 | £13,117 | £43,542 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change