Semi Detached
B32
3 beds
1 bath
Stanfield Road, Birmingham B32
West Midlands, England · B32
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£18,637
↗ 18%After 5 Years
Change In Property Value
£74,030
↗ 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 | £19,176 | £19,464 | £19,950 | £20,449 | £21,062 | £100,101 |
| Total Expenses | £15,312 | £15,352 | £15,412 | £15,472 | £15,544 | £77,093 |
| Profit Before Tax | £3,864 | £4,111 | £4,539 | £4,977 | £5,518 | £23,008 |
| Profit After Tax | £3,130 | £3,330 | £3,676 | £4,031 | £4,470 | £18,637 |
| Change In Property Value | £8,125 | £8,328 | £15,365 | £19,625 | £22,587 | £74,030 |
| Net Return | £11,255 | £11,658 | £19,042 | £23,656 | £27,056 | £92,667 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 26% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change