Terraced
B23
6 beds
4 baths
Chester Road, Birmingham B23
West Midlands, England · B23
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£22,807
↗ 17%After 5 Years
Change In Property Value
£94,531
↗ 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 | £24,072 | £24,433 | £25,044 | £25,670 | £26,440 | £125,659 |
| Total Expenses | £19,372 | £19,420 | £19,492 | £19,565 | £19,653 | £97,502 |
| Profit Before Tax | £4,700 | £5,013 | £5,552 | £6,105 | £6,787 | £28,157 |
| Profit After Tax | £3,807 | £4,061 | £4,497 | £4,945 | £5,498 | £22,807 |
| Change In Property Value | £10,375 | £10,634 | £19,620 | £25,060 | £28,841 | £94,531 |
| Net Return | £14,182 | £14,695 | £24,118 | £30,004 | £34,339 | £117,338 |
| 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