Detached
B5
4 beds
3 baths
Pershore Road, Birmingham, West Midlands B5
West Midlands, England · B5
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£23,646
↗ 8%After 5 Years
Change In Property Value
£193,617
↗ 23%After 5 Years
Return On Investment
76%
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 | £42,660 | £43,300 | £44,382 | £45,492 | £46,857 | £222,691 |
| Total Expenses | £38,490 | £38,565 | £38,684 | £38,806 | £38,953 | £193,499 |
| Profit Before Tax | £4,170 | £4,735 | £5,698 | £6,686 | £7,903 | £29,192 |
| Profit After Tax | £3,378 | £3,835 | £4,616 | £5,415 | £6,402 | £23,646 |
| Change In Property Value | £21,250 | £21,781 | £40,186 | £51,327 | £59,073 | £193,617 |
| Net Return | £24,628 | £25,616 | £44,802 | £56,742 | £65,474 | £217,263 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change