Terraced
B12
3 beds
1 bath
Eastwood Road, Balsall Heath, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£25,584
↗ 32%After 5 Years
Change In Property Value
£63,896
↗ 25%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,296 | £16,540 | £16,789 | £17,208 | £17,638 | £84,472 |
| Total Expenses | £10,495 | £10,532 | £10,567 | £10,620 | £10,673 | £52,887 |
| Profit Before Tax | £5,801 | £6,008 | £6,221 | £6,589 | £6,965 | £31,585 |
| Profit After Tax | £4,699 | £4,867 | £5,039 | £5,337 | £5,642 | £25,584 |
| Change In Property Value | £6,500 | £11,993 | £15,317 | £17,629 | £12,458 | £63,896 |
| Net Return | £11,199 | £16,859 | £20,356 | £22,965 | £18,099 | £89,479 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 26% | 29% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change