Detached
B36
4 beds
2 baths
Coleshill Road, Birmingham B36
West Midlands, England · B36
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£15,940
↗ 8%After 5 Years
Change In Property Value
£135,532
↗ 23%After 5 Years
Return On Investment
77%
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 | £29,868 | £30,316 | £31,074 | £31,851 | £32,806 | £155,915 |
| Total Expenses | £27,093 | £27,150 | £27,236 | £27,325 | £27,431 | £136,235 |
| Profit Before Tax | £2,775 | £3,166 | £3,838 | £4,526 | £5,375 | £19,680 |
| Profit After Tax | £2,247 | £2,565 | £3,109 | £3,666 | £4,354 | £15,940 |
| Change In Property Value | £14,875 | £15,247 | £28,130 | £35,929 | £41,351 | £135,532 |
| Net Return | £17,122 | £17,812 | £31,239 | £39,595 | £45,705 | £151,473 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change