Terraced
B12
3 beds
1 bath
Jakeman Road, Birmingham, West Midlands B12
West Midlands, England · B12
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£28,266
↗ 32%After 5 Years
Change In Property Value
£70,040
↗ 25%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,868 | £18,136 | £18,408 | £18,868 | £19,340 | £92,620 |
| Total Expenses | £11,457 | £11,496 | £11,533 | £11,590 | £11,648 | £57,724 |
| Profit Before Tax | £6,411 | £6,640 | £6,875 | £7,278 | £7,692 | £34,897 |
| Profit After Tax | £5,193 | £5,378 | £5,568 | £5,895 | £6,231 | £28,266 |
| Change In Property Value | £7,125 | £13,146 | £16,790 | £19,324 | £13,655 | £70,040 |
| Net Return | £12,318 | £18,524 | £22,358 | £25,219 | £19,886 | £98,306 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 25% | 29% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change