Terraced
B12
3 beds
1 bath
Laxford Close, Balsall Heath, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£35,214
↗ 32%After 5 Years
Change In Property Value
£86,013
↗ 25%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,948 | £22,277 | £22,611 | £23,177 | £23,756 | £113,769 |
| Total Expenses | £13,956 | £14,001 | £14,045 | £14,112 | £14,181 | £70,296 |
| Profit Before Tax | £7,992 | £8,276 | £8,566 | £9,065 | £9,575 | £43,474 |
| Profit After Tax | £6,473 | £6,703 | £6,939 | £7,342 | £7,756 | £35,214 |
| Change In Property Value | £8,750 | £16,144 | £20,619 | £23,731 | £16,770 | £86,013 |
| Net Return | £15,223 | £22,847 | £27,558 | £31,073 | £24,526 | £121,227 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 25% | 28% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change