Terraced
B10
3 beds
2 baths
Heybarnes Road, Birmingham B10
West Midlands, England · B10
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£29,321
↗ 32%After 5 Years
Change In Property Value
£72,497
↗ 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 | £18,492 | £18,769 | £19,051 | £19,527 | £20,015 | £95,855 |
| Total Expenses | £11,841 | £11,881 | £11,919 | £11,978 | £12,037 | £59,656 |
| Profit Before Tax | £6,651 | £6,888 | £7,131 | £7,550 | £7,978 | £36,199 |
| Profit After Tax | £5,387 | £5,580 | £5,776 | £6,115 | £6,462 | £29,321 |
| Change In Property Value | £7,375 | £13,607 | £17,379 | £20,002 | £14,135 | £72,497 |
| Net Return | £12,762 | £19,186 | £23,155 | £26,117 | £20,597 | £101,818 |
| 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