Terraced
B14
2 beds
1 bath
Melton Road, Kings Heath, Birmingham B14
West Midlands, England · B14
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£27,211
↗ 32%After 5 Years
Change In Property Value
£67,582
↗ 25%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,244 | £17,503 | £17,765 | £18,209 | £18,665 | £89,386 |
| Total Expenses | £11,073 | £11,111 | £11,147 | £11,202 | £11,258 | £55,792 |
| Profit Before Tax | £6,171 | £6,392 | £6,618 | £7,007 | £7,406 | £33,594 |
| Profit After Tax | £4,999 | £5,177 | £5,360 | £5,676 | £5,999 | £27,211 |
| Change In Property Value | £6,875 | £12,684 | £16,201 | £18,646 | £13,176 | £67,582 |
| Net Return | £11,874 | £17,862 | £21,561 | £24,321 | £19,175 | £94,793 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 25% | 29% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change