Terraced
B5
2 beds
2 baths
Stratford House Road, Birmingham, West Midlands B5
West Midlands, England · B5
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£16,819
↗ 17%After 5 Years
Change In Property Value
£71,752
↗ 23%After 5 Years
Return On Investment
90%
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 | £18,276 | £18,550 | £19,014 | £19,489 | £20,074 | £95,403 |
| Total Expenses | £14,825 | £14,864 | £14,921 | £14,980 | £15,049 | £74,639 |
| Profit Before Tax | £3,451 | £3,686 | £4,093 | £4,509 | £5,025 | £20,764 |
| Profit After Tax | £2,795 | £2,986 | £3,315 | £3,653 | £4,070 | £16,819 |
| Change In Property Value | £7,875 | £8,072 | £14,893 | £19,021 | £21,892 | £71,752 |
| Net Return | £10,670 | £11,058 | £18,208 | £22,674 | £25,962 | £88,571 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change