Terraced
B44
4 beds
2 baths
Hurlingham Road, Birmingham, West Midlands B44
West Midlands, England · B44
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£12,293
↗ 17%After 5 Years
Change In Property Value
£54,668
↗ 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 | £13,920 | £14,129 | £14,482 | £14,844 | £15,289 | £72,664 |
| Total Expenses | £11,414 | £11,446 | £11,492 | £11,540 | £11,595 | £57,487 |
| Profit Before Tax | £2,506 | £2,682 | £2,990 | £3,304 | £3,695 | £15,177 |
| Profit After Tax | £2,030 | £2,173 | £2,422 | £2,677 | £2,993 | £12,293 |
| Change In Property Value | £6,000 | £6,150 | £11,347 | £14,492 | £16,679 | £54,668 |
| Net Return | £8,030 | £8,323 | £13,768 | £17,169 | £19,672 | £66,962 |
| 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