Terraced
B14
2 beds
1 bath
May Lane, Kings Heath, Birmingham, West Midlands B14
West Midlands, England · B14
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£23,474
↗ 32%After 5 Years
Change In Property Value
£58,981
↗ 25%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,048 | £15,274 | £15,503 | £15,890 | £16,288 | £78,003 |
| Total Expenses | £9,727 | £9,762 | £9,795 | £9,844 | £9,895 | £49,023 |
| Profit Before Tax | £5,321 | £5,512 | £5,708 | £6,046 | £6,393 | £28,980 |
| Profit After Tax | £4,310 | £4,465 | £4,623 | £4,897 | £5,178 | £23,474 |
| Change In Property Value | £6,000 | £11,070 | £14,139 | £16,273 | £11,499 | £58,981 |
| Net Return | £10,310 | £15,535 | £18,762 | £21,170 | £16,678 | £82,454 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 26% | 29% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change