Semi Detached
B44
4 beds
1 bath
Hatcham Road, Birmingham, West Midlands B44
West Midlands, England · B44
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£5,344
↗ 7%After 5 Years
Change In Property Value
£56,946
↗ 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 | £12,516 | £12,704 | £13,021 | £13,347 | £13,747 | £65,335 |
| Total Expenses | £11,670 | £11,701 | £11,743 | £11,787 | £11,837 | £58,738 |
| Profit Before Tax | £846 | £1,003 | £1,278 | £1,560 | £1,910 | £6,597 |
| Profit After Tax | £685 | £813 | £1,035 | £1,264 | £1,547 | £5,344 |
| Change In Property Value | £6,250 | £6,406 | £11,820 | £15,096 | £17,374 | £56,946 |
| Net Return | £6,935 | £7,219 | £12,855 | £16,360 | £18,921 | £62,290 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 22% | 25% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change