Terraced
B16
3 beds
2 baths
South Loop Park, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£127,800First YearProfit From Rental Income
£40,341
↗ 32%After 5 Years
Change In Property Value
£97,810
↗ 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 | £24,960 | £25,334 | £25,714 | £26,357 | £27,016 | £129,382 |
| Total Expenses | £15,802 | £15,852 | £15,900 | £15,975 | £16,051 | £79,579 |
| Profit Before Tax | £9,158 | £9,483 | £9,815 | £10,383 | £10,965 | £49,803 |
| Profit After Tax | £7,418 | £7,681 | £7,950 | £8,410 | £8,882 | £40,341 |
| Change In Property Value | £9,950 | £18,358 | £23,447 | £26,985 | £19,070 | £97,810 |
| Net Return | £17,368 | £26,039 | £31,397 | £35,395 | £27,951 | £138,150 |
| 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