Terraced
B12
3 beds
2 baths
Birchwood Crescent, Balsall Heath, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£26,156
↗ 32%After 5 Years
Change In Property Value
£65,124
↗ 25%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,620 | £16,869 | £17,122 | £17,550 | £17,989 | £86,151 |
| Total Expenses | £10,688 | £10,726 | £10,761 | £10,815 | £10,869 | £53,859 |
| Profit Before Tax | £5,932 | £6,143 | £6,361 | £6,736 | £7,120 | £32,292 |
| Profit After Tax | £4,805 | £4,976 | £5,152 | £5,456 | £5,767 | £26,156 |
| Change In Property Value | £6,625 | £12,223 | £15,612 | £17,968 | £12,697 | £65,124 |
| Net Return | £11,430 | £17,199 | £20,764 | £23,424 | £18,464 | £91,281 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 26% | 29% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change