Terraced
B29
6 beds
2 baths
Hubert Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£70,152
↗ 55%After 5 Years
Change In Property Value
£91,114
↗ 23%After 5 Years
Return On Investment
125%
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 | £35,880 | £36,418 | £37,329 | £38,262 | £39,410 | £187,298 |
| Total Expenses | £19,958 | £20,023 | £20,125 | £20,229 | £20,355 | £100,691 |
| Profit Before Tax | £15,922 | £16,395 | £17,204 | £18,032 | £19,055 | £86,608 |
| Profit After Tax | £12,897 | £13,280 | £13,935 | £14,606 | £15,434 | £70,152 |
| Change In Property Value | £10,000 | £10,250 | £18,911 | £24,154 | £27,799 | £91,114 |
| Net Return | £22,897 | £23,530 | £32,846 | £38,760 | £43,233 | £161,266 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 12% | 55% |
| Total Net Return (%) | 18% | 18% | 26% | 30% | 34% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change