Terraced
B44
3 beds
1 bath
Plumstead Road, Kingstanding, Birmingham B44
West Midlands, England · B44
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£8,887
↗ 12%After 5 Years
Change In Property Value
£55,807
↗ 23%After 5 Years
Return On Investment
87%
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 | £13,236 | £13,435 | £13,770 | £14,115 | £14,538 | £69,094 |
| Total Expenses | £11,544 | £11,575 | £11,620 | £11,665 | £11,718 | £58,122 |
| Profit Before Tax | £1,692 | £1,859 | £2,151 | £2,450 | £2,820 | £10,972 |
| Profit After Tax | £1,371 | £1,506 | £1,742 | £1,984 | £2,284 | £8,887 |
| Change In Property Value | £6,125 | £6,278 | £11,583 | £14,794 | £17,027 | £55,807 |
| Net Return | £7,496 | £7,784 | £13,325 | £16,778 | £19,311 | £64,694 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 18% | 23% | 26% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change