Detached
B14
2 beds
1 bath
Redwood Croft, Birmingham B14
West Midlands, England · B14
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£13,889
↗ 30%After 5 Years
Change In Property Value
£36,863
↗ 25%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,408 | £9,549 | £9,692 | £9,935 | £10,183 | £48,767 |
| Total Expenses | £6,267 | £6,294 | £6,318 | £6,353 | £6,388 | £31,620 |
| Profit Before Tax | £3,141 | £3,255 | £3,374 | £3,582 | £3,795 | £17,147 |
| Profit After Tax | £2,544 | £2,637 | £2,733 | £2,901 | £3,074 | £13,889 |
| Change In Property Value | £3,750 | £6,919 | £8,837 | £10,170 | £7,187 | £36,863 |
| Net Return | £6,294 | £9,556 | £11,570 | £13,072 | £10,261 | £50,752 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 21% | 25% | 28% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change