Terraced
B12
3 beds
1 bath
Eastwood Road, Balsall Heath, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£29,849
↗ 32%After 5 Years
Change In Property Value
£73,726
↗ 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 | £18,804 | £19,086 | £19,372 | £19,857 | £20,353 | £97,472 |
| Total Expenses | £12,033 | £12,074 | £12,112 | £12,171 | £12,232 | £60,622 |
| Profit Before Tax | £6,771 | £7,012 | £7,260 | £7,685 | £8,121 | £36,850 |
| Profit After Tax | £5,485 | £5,680 | £5,880 | £6,225 | £6,578 | £29,849 |
| Change In Property Value | £7,500 | £13,838 | £17,674 | £20,341 | £14,374 | £73,726 |
| Net Return | £12,985 | £19,518 | £23,554 | £26,566 | £20,952 | £103,574 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 25% | 28% | 22% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change