Terraced
B5
4 beds
2 baths
Hope Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£26,409
↗ 17%After 5 Years
Change In Property Value
£108,198
↗ 23%After 5 Years
Return On Investment
87%
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 | £27,552 | £27,965 | £28,664 | £29,381 | £30,262 | £143,825 |
| Total Expenses | £22,101 | £22,154 | £22,234 | £22,317 | £22,416 | £111,221 |
| Profit Before Tax | £5,451 | £5,812 | £6,430 | £7,064 | £7,847 | £32,604 |
| Profit After Tax | £4,415 | £4,707 | £5,208 | £5,722 | £6,356 | £26,409 |
| Change In Property Value | £11,875 | £12,172 | £22,457 | £28,683 | £33,011 | £108,198 |
| Net Return | £16,290 | £16,879 | £27,665 | £34,405 | £39,367 | £134,607 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 25% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change