Terraced
B12
3 beds
2 baths
Bird Close, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£92,187First YearProfit From Rental Income
£29,476
↗ 32%After 5 Years
Change In Property Value
£72,804
↗ 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 | £18,576 | £18,855 | £19,137 | £19,616 | £20,106 | £96,290 |
| Total Expenses | £11,889 | £11,930 | £11,968 | £12,027 | £12,086 | £59,901 |
| Profit Before Tax | £6,687 | £6,925 | £7,169 | £7,589 | £8,020 | £36,390 |
| Profit After Tax | £5,416 | £5,609 | £5,807 | £6,147 | £6,496 | £29,476 |
| Change In Property Value | £7,406 | £13,665 | £17,453 | £20,086 | £14,194 | £72,804 |
| Net Return | £12,822 | £19,274 | £23,260 | £26,234 | £20,691 | £102,280 |
| 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