Terraced
B5
4 beds
2 baths
Courtlands Close, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£30,889
↗ 17%After 5 Years
Change In Property Value
£125,282
↗ 23%After 5 Years
Return On Investment
86%
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 | £31,896 | £32,374 | £33,184 | £34,013 | £35,034 | £166,501 |
| Total Expenses | £25,511 | £25,570 | £25,662 | £25,756 | £25,868 | £128,367 |
| Profit Before Tax | £6,385 | £6,804 | £7,522 | £8,258 | £9,165 | £38,134 |
| Profit After Tax | £5,172 | £5,511 | £6,093 | £6,689 | £7,424 | £30,889 |
| Change In Property Value | £13,750 | £14,094 | £26,003 | £33,212 | £38,223 | £125,282 |
| Net Return | £18,922 | £19,605 | £32,096 | £39,900 | £45,647 | £156,171 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 25% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change