Terraced
B11
4 beds
1 bath
Bromyard Road, Birmingham B11
West Midlands, England · B11
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£28,794
↗ 32%After 5 Years
Change In Property Value
£71,268
↗ 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 | £18,180 | £18,453 | £18,729 | £19,198 | £19,678 | £94,238 |
| Total Expenses | £11,649 | £11,689 | £11,726 | £11,784 | £11,842 | £58,690 |
| Profit Before Tax | £6,531 | £6,764 | £7,003 | £7,414 | £7,835 | £35,548 |
| Profit After Tax | £5,290 | £5,479 | £5,672 | £6,005 | £6,347 | £28,794 |
| Change In Property Value | £7,250 | £13,376 | £17,084 | £19,663 | £13,895 | £71,268 |
| Net Return | £12,540 | £18,855 | £22,757 | £25,668 | £20,242 | £100,062 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 25% | 29% | 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