Terraced
B44
3 beds
2 baths
Ellerton Road, Kingstanding B44
West Midlands, England · B44
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£12,001
↗ 17%After 5 Years
Change In Property Value
£53,529
↗ 23%After 5 Years
Return On Investment
92%
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 | £13,632 | £13,836 | £14,182 | £14,537 | £14,973 | £71,161 |
| Total Expenses | £11,187 | £11,219 | £11,264 | £11,311 | £11,365 | £56,345 |
| Profit Before Tax | £2,445 | £2,618 | £2,918 | £3,226 | £3,608 | £14,816 |
| Profit After Tax | £1,981 | £2,120 | £2,364 | £2,613 | £2,923 | £12,001 |
| Change In Property Value | £5,875 | £6,022 | £11,110 | £14,190 | £16,332 | £53,529 |
| Net Return | £7,856 | £8,142 | £13,474 | £16,804 | £19,255 | £65,530 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 24% | 27% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change