Terraced
B11
3 beds
3 baths
Gladstone Road, Birmingham B11
West Midlands, England · B11
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£38,379
↗ 32%After 5 Years
Change In Property Value
£93,386
↗ 25%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,820 | £24,177 | £24,540 | £25,153 | £25,782 | £123,473 |
| Total Expenses | £15,109 | £15,157 | £15,203 | £15,275 | £15,349 | £76,092 |
| Profit Before Tax | £8,712 | £9,021 | £9,337 | £9,878 | £10,434 | £47,381 |
| Profit After Tax | £7,056 | £7,307 | £7,563 | £8,002 | £8,451 | £38,379 |
| Change In Property Value | £9,500 | £17,528 | £22,387 | £25,765 | £18,207 | £93,386 |
| Net Return | £16,556 | £24,834 | £29,949 | £33,766 | £26,658 | £131,765 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 20% | 25% | 28% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change