Detached
B16
5 beds
3 baths
Roebuck Road, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£48,536
↗ 31%After 5 Years
Change In Property Value
£116,733
↗ 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 | £29,784 | £30,231 | £30,684 | £31,451 | £32,238 | £154,388 |
| Total Expenses | £18,762 | £18,819 | £18,874 | £18,961 | £19,051 | £94,467 |
| Profit Before Tax | £11,022 | £11,412 | £11,810 | £12,490 | £13,187 | £59,921 |
| Profit After Tax | £8,928 | £9,244 | £9,566 | £10,117 | £10,681 | £48,536 |
| Change In Property Value | £11,875 | £21,909 | £27,983 | £32,206 | £22,759 | £116,733 |
| Net Return | £20,803 | £31,153 | £37,549 | £42,323 | £33,440 | £165,269 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 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