Terraced
B42
3 beds
3 baths
Tame Close, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£7,236
↗ 8%After 5 Years
Change In Property Value
£63,780
↗ 23%After 5 Years
Return On Investment
82%
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 | £14,280 | £14,494 | £14,857 | £15,228 | £15,685 | £74,544 |
| Total Expenses | £13,037 | £13,070 | £13,117 | £13,165 | £13,221 | £65,610 |
| Profit Before Tax | £1,243 | £1,424 | £1,740 | £2,063 | £2,463 | £8,933 |
| Profit After Tax | £1,007 | £1,154 | £1,409 | £1,671 | £1,995 | £7,236 |
| Change In Property Value | £7,000 | £7,175 | £13,238 | £16,908 | £19,459 | £63,780 |
| Net Return | £8,007 | £8,329 | £14,647 | £18,579 | £21,455 | £71,016 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 25% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change