Semi Detached
B44
3 beds
1 bath
College Road, Kingstanding, Birmingham, West Midlands B44
West Midlands, England · B44
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£5,499
↗ 7%After 5 Years
Change In Property Value
£58,085
↗ 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 | £12,768 | £12,960 | £13,284 | £13,616 | £14,024 | £66,651 |
| Total Expenses | £11,894 | £11,925 | £11,968 | £12,012 | £12,063 | £59,862 |
| Profit Before Tax | £874 | £1,035 | £1,316 | £1,604 | £1,961 | £6,789 |
| Profit After Tax | £708 | £838 | £1,066 | £1,299 | £1,588 | £5,499 |
| Change In Property Value | £6,375 | £6,534 | £12,056 | £15,398 | £17,722 | £58,085 |
| Net Return | £7,083 | £7,373 | £13,122 | £16,697 | £19,310 | £63,584 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change