Terraced
B17
6 beds
3 baths
28 Bernard Road, Birmingham, West Midlands B17
West Midlands, England · B17
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£45,854
↗ 31%After 5 Years
Change In Property Value
£110,589
↗ 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 | £28,212 | £28,635 | £29,065 | £29,791 | £30,536 | £146,239 |
| Total Expenses | £17,800 | £17,855 | £17,908 | £17,991 | £18,076 | £89,630 |
| Profit Before Tax | £10,412 | £10,780 | £11,157 | £11,800 | £12,460 | £56,609 |
| Profit After Tax | £8,434 | £8,732 | £9,037 | £9,558 | £10,093 | £45,854 |
| Change In Property Value | £11,250 | £20,756 | £26,510 | £30,511 | £21,561 | £110,589 |
| Net Return | £19,684 | £29,488 | £35,547 | £40,069 | £31,654 | £156,442 |
| 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