Terraced
B11
3 beds
1 bath
Stanley Grove, Sparkbrook B11
West Midlands, England · B11
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£16,005
↗ 31%After 5 Years
Change In Property Value
£41,766
↗ 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 | £10,656 | £10,816 | £10,978 | £11,253 | £11,534 | £55,236 |
| Total Expenses | £7,034 | £7,062 | £7,089 | £7,127 | £7,165 | £35,477 |
| Profit Before Tax | £3,622 | £3,754 | £3,889 | £4,126 | £4,368 | £19,760 |
| Profit After Tax | £2,934 | £3,040 | £3,150 | £3,342 | £3,538 | £16,005 |
| Change In Property Value | £4,249 | £7,839 | £10,012 | £11,523 | £8,143 | £41,766 |
| Net Return | £7,183 | £10,879 | £13,162 | £14,865 | £11,681 | £57,771 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| 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