Detached
B28
6 beds
3 baths
Green Road, Hall Green, Birmingham, West Midlands B28
West Midlands, England · B28
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£22,136
↗ 8%After 5 Years
Change In Property Value
£182,228
↗ 23%After 5 Years
Return On Investment
76%
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 | £40,152 | £40,754 | £41,773 | £42,817 | £44,102 | £209,599 |
| Total Expenses | £36,255 | £36,327 | £36,440 | £36,555 | £36,694 | £182,271 |
| Profit Before Tax | £3,897 | £4,427 | £5,334 | £6,263 | £7,408 | £27,328 |
| Profit After Tax | £3,156 | £3,586 | £4,320 | £5,073 | £6,000 | £22,136 |
| Change In Property Value | £20,000 | £20,500 | £37,823 | £48,308 | £55,598 | £182,228 |
| Net Return | £23,156 | £24,086 | £42,143 | £53,380 | £61,598 | £204,364 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change