Terraced
B44
3 beds
1 bath
Weybourne Road, Birmingham B44
West Midlands, England · B44
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£12,879
↗ 17%After 5 Years
Change In Property Value
£56,946
↗ 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 | £14,496 | £14,713 | £15,081 | £15,458 | £15,922 | £75,671 |
| Total Expenses | £11,868 | £11,902 | £11,949 | £11,998 | £12,055 | £59,772 |
| Profit Before Tax | £2,628 | £2,812 | £3,132 | £3,461 | £3,867 | £15,899 |
| Profit After Tax | £2,128 | £2,278 | £2,537 | £2,803 | £3,132 | £12,879 |
| Change In Property Value | £6,250 | £6,406 | £11,820 | £15,096 | £17,374 | £56,946 |
| Net Return | £8,378 | £8,684 | £14,357 | £17,899 | £20,507 | £69,825 |
| 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