Semi Detached
B5
5 beds
1 bath
Pershore Road, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£28,233
↗ 21%After 5 Years
Change In Property Value
£96,809
↗ 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 | £25,920 | £26,309 | £26,967 | £27,641 | £28,470 | £135,306 |
| Total Expenses | £19,954 | £20,004 | £20,081 | £20,159 | £20,253 | £100,451 |
| Profit Before Tax | £5,966 | £6,305 | £6,886 | £7,482 | £8,217 | £34,855 |
| Profit After Tax | £4,833 | £5,107 | £5,577 | £6,060 | £6,656 | £28,233 |
| Change In Property Value | £10,625 | £10,891 | £20,093 | £25,663 | £29,536 | £96,809 |
| Net Return | £15,458 | £15,997 | £25,671 | £31,724 | £36,192 | £125,041 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 11% | 12% | 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