Terraced
B14
5 beds
2 baths
Station Road, Kings Heath, Birmingham, West Midlands B14
West Midlands, England · B14
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£39,479
↗ 32%After 5 Years
Change In Property Value
£95,844
↗ 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 | £24,456 | £24,823 | £25,195 | £25,825 | £26,471 | £126,770 |
| Total Expenses | £15,494 | £15,543 | £15,591 | £15,664 | £15,739 | £78,031 |
| Profit Before Tax | £8,962 | £9,280 | £9,605 | £10,161 | £10,731 | £48,739 |
| Profit After Tax | £7,259 | £7,517 | £7,780 | £8,230 | £8,693 | £39,479 |
| Change In Property Value | £9,750 | £17,989 | £22,976 | £26,443 | £18,686 | £95,844 |
| Net Return | £17,009 | £25,505 | £30,755 | £34,673 | £27,379 | £135,322 |
| 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