Terraced
B12
4 beds
2 baths
St. Pauls Avenue, Balsall Heath, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£29,855
↗ 32%After 5 Years
Change In Property Value
£73,714
↗ 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 | £12,031 | £12,072 | £12,111 | £12,170 | £12,230 | £60,614 |
| Profit Before Tax | £6,773 | £7,014 | £7,261 | £7,687 | £8,123 | £36,858 |
| Profit After Tax | £5,486 | £5,681 | £5,882 | £6,226 | £6,580 | £29,855 |
| Change In Property Value | £7,499 | £13,835 | £17,671 | £20,337 | £14,372 | £73,714 |
| Net Return | £12,985 | £19,517 | £23,552 | £26,564 | £20,951 | £103,569 |
| 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