Terraced
B21
5 beds
3 baths
Station Road, Birmingham, West Midlands B21
West Midlands, England · B21
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£31,476
↗ 32%After 5 Years
Change In Property Value
£77,412
↗ 25%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,752 | £20,048 | £20,349 | £20,858 | £21,379 | £102,386 |
| Total Expenses | £12,610 | £12,652 | £12,693 | £12,754 | £12,817 | £63,527 |
| Profit Before Tax | £7,142 | £7,396 | £7,656 | £8,104 | £8,562 | £38,860 |
| Profit After Tax | £5,785 | £5,991 | £6,202 | £6,564 | £6,935 | £31,476 |
| Change In Property Value | £7,875 | £14,529 | £18,557 | £21,358 | £15,093 | £77,412 |
| Net Return | £13,660 | £20,520 | £24,759 | £27,922 | £22,028 | £108,888 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 25% | 28% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change