Terraced
B12
3 beds
2 baths
Belgrave Village, Eden Avenue, Balsall Heath, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£40,534
↗ 32%After 5 Years
Change In Property Value
£98,301
↗ 25%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,080 | £25,456 | £25,838 | £26,484 | £27,146 | £130,004 |
| Total Expenses | £15,878 | £15,928 | £15,977 | £16,052 | £16,128 | £79,963 |
| Profit Before Tax | £9,202 | £9,528 | £9,861 | £10,432 | £11,018 | £50,042 |
| Profit After Tax | £7,454 | £7,718 | £7,988 | £8,450 | £8,924 | £40,534 |
| Change In Property Value | £10,000 | £18,450 | £23,565 | £27,121 | £19,165 | £98,301 |
| Net Return | £17,454 | £26,168 | £31,553 | £35,571 | £28,090 | £138,835 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 20% | 25% | 28% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change