Terraced
B26
2 beds
1 bath
Charles Edward Road, Yardley, Birmingham B26
West Midlands, England · B26
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£8,106
↗ 16%After 5 Years
Change In Property Value
£38,723
↗ 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 | £9,864 | £10,012 | £10,262 | £10,519 | £10,834 | £51,491 |
| Total Expenses | £8,231 | £8,257 | £8,293 | £8,330 | £8,372 | £41,484 |
| Profit Before Tax | £1,633 | £1,755 | £1,969 | £2,189 | £2,462 | £10,008 |
| Profit After Tax | £1,323 | £1,421 | £1,595 | £1,773 | £1,994 | £8,106 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £5,573 | £5,777 | £9,632 | £12,038 | £13,809 | £46,830 |
| 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