Detached
B5
4 beds
1 bath
Pavenham Drive, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£16,673
↗ 8%After 5 Years
Change In Property Value
£141,227
↗ 23%After 5 Years
Return On Investment
77%
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 | £31,116 | £31,583 | £32,372 | £33,182 | £34,177 | £162,430 |
| Total Expenses | £28,210 | £28,268 | £28,358 | £28,450 | £28,560 | £141,846 |
| Profit Before Tax | £2,906 | £3,314 | £4,014 | £4,732 | £5,617 | £20,583 |
| Profit After Tax | £2,354 | £2,685 | £3,252 | £3,833 | £4,550 | £16,673 |
| Change In Property Value | £15,500 | £15,888 | £29,312 | £37,438 | £43,088 | £141,227 |
| Net Return | £17,854 | £18,572 | £32,564 | £41,271 | £47,638 | £157,899 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change