Terraced
B32
3 beds
1 bath
Wisley Way, Birmingham B32
West Midlands, England · B32
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£13,545
↗ 18%After 5 Years
Change In Property Value
£55,807
↗ 23%After 5 Years
Return On Investment
93%
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 | £14,460 | £14,677 | £15,044 | £15,420 | £15,883 | £75,483 |
| Total Expenses | £11,666 | £11,700 | £11,747 | £11,796 | £11,852 | £58,761 |
| Profit Before Tax | £2,794 | £2,977 | £3,297 | £3,624 | £4,030 | £16,722 |
| Profit After Tax | £2,263 | £2,412 | £2,670 | £2,936 | £3,264 | £13,545 |
| Change In Property Value | £6,125 | £6,278 | £11,583 | £14,794 | £17,027 | £55,807 |
| Net Return | £8,388 | £8,690 | £14,254 | £17,730 | £20,291 | £69,352 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change