Terraced
B13
6 beds
2 baths
Kingswood Road, Moseley, Birmingham B13
West Midlands, England · B13
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£44,271
↗ 31%After 5 Years
Change In Property Value
£106,902
↗ 25%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,276 | £27,685 | £28,100 | £28,803 | £29,523 | £141,387 |
| Total Expenses | £17,224 | £17,277 | £17,329 | £17,410 | £17,492 | £86,732 |
| Profit Before Tax | £10,052 | £10,408 | £10,772 | £11,393 | £12,031 | £54,656 |
| Profit After Tax | £8,142 | £8,430 | £8,725 | £9,229 | £9,745 | £44,271 |
| Change In Property Value | £10,875 | £20,064 | £25,627 | £29,494 | £20,842 | £106,902 |
| Net Return | £19,017 | £28,495 | £34,352 | £38,723 | £30,587 | £151,174 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 20% | 24% | 28% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change