Semi Detached
B44
3 beds
1 bath
Elmbridge Road, Birmingham, West Midlands B44
West Midlands, England · B44
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£5,920
↗ 7%After 5 Years
Change In Property Value
£61,502
↗ 23%After 5 Years
Return On Investment
81%
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 | £13,512 | £13,715 | £14,058 | £14,409 | £14,841 | £70,534 |
| Total Expenses | £12,563 | £12,595 | £12,640 | £12,686 | £12,740 | £63,226 |
| Profit Before Tax | £949 | £1,119 | £1,417 | £1,723 | £2,101 | £7,309 |
| Profit After Tax | £768 | £907 | £1,148 | £1,395 | £1,702 | £5,920 |
| Change In Property Value | £6,750 | £6,919 | £12,765 | £16,304 | £18,764 | £61,502 |
| Net Return | £7,518 | £7,826 | £13,913 | £17,699 | £20,466 | £67,422 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change