Terraced
B23
6 beds
4 baths
Chester Road, Birmingham B23
West Midlands, England · B23
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£42,116
↗ 31%After 5 Years
Change In Property Value
£101,987
↗ 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 | £26,016 | £26,406 | £26,802 | £27,472 | £28,159 | £134,856 |
| Total Expenses | £16,454 | £16,506 | £16,556 | £16,633 | £16,712 | £82,861 |
| Profit Before Tax | £9,562 | £9,900 | £10,247 | £10,839 | £11,447 | £51,995 |
| Profit After Tax | £7,745 | £8,019 | £8,300 | £8,780 | £9,272 | £42,116 |
| Change In Property Value | £10,375 | £19,142 | £24,448 | £28,138 | £19,884 | £101,987 |
| Net Return | £18,120 | £27,161 | £32,748 | £36,918 | £29,156 | £144,103 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 20% | 24% | 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