Terraced
B67
2 beds
1 bath
Bishopton Road, Bearwood, West Midlands B67
West Midlands, England · B67
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£13,802
↗ 17%After 5 Years
Change In Property Value
£60,363
↗ 23%After 5 Years
Return On Investment
91%
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 | £15,372 | £15,603 | £15,993 | £16,392 | £16,884 | £80,244 |
| Total Expenses | £12,551 | £12,586 | £12,635 | £12,686 | £12,746 | £63,205 |
| Profit Before Tax | £2,821 | £3,017 | £3,357 | £3,706 | £4,138 | £17,039 |
| Profit After Tax | £2,285 | £2,444 | £2,719 | £3,002 | £3,352 | £13,802 |
| Change In Property Value | £6,625 | £6,791 | £12,529 | £16,002 | £18,417 | £60,363 |
| Net Return | £8,910 | £9,234 | £15,248 | £19,004 | £21,769 | £74,165 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change