Semi Detached
B5
4 beds
3 baths
Hope Street, Birmingham, Central B5
West Midlands, England · B5
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£11,292
↗ 8%After 5 Years
Change In Property Value
£102,503
↗ 23%After 5 Years
Return On Investment
78%
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 | £22,524 | £22,862 | £23,433 | £24,019 | £24,740 | £117,578 |
| Total Expenses | £20,606 | £20,651 | £20,719 | £20,789 | £20,872 | £103,637 |
| Profit Before Tax | £1,918 | £2,210 | £2,714 | £3,230 | £3,868 | £13,941 |
| Profit After Tax | £1,553 | £1,790 | £2,198 | £2,617 | £3,133 | £11,292 |
| Change In Property Value | £11,250 | £11,531 | £21,275 | £27,173 | £31,274 | £102,503 |
| Net Return | £12,803 | £13,322 | £23,474 | £29,790 | £34,407 | £113,795 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 24% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change