Terraced
B9
2 beds
1 bath
Imperial Road, Birmingham B9
West Midlands, England · B9
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£11,085
↗ 20%After 5 Years
Change In Property Value
£42,140
↗ 23%After 5 Years
Return On Investment
94%
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 | £11,280 | £11,449 | £11,735 | £12,029 | £12,390 | £58,883 |
| Total Expenses | £8,968 | £8,996 | £9,036 | £9,076 | £9,123 | £45,199 |
| Profit Before Tax | £2,312 | £2,453 | £2,700 | £2,953 | £3,267 | £13,685 |
| Profit After Tax | £1,873 | £1,987 | £2,187 | £2,392 | £2,646 | £11,085 |
| Change In Property Value | £4,625 | £4,741 | £8,746 | £11,171 | £12,857 | £42,140 |
| Net Return | £6,498 | £6,727 | £10,933 | £13,563 | £15,503 | £53,225 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change