Terraced
B26
2 beds
1 bath
Preston Road, Yardley, Birmingham, West Midlands B26
West Midlands, England · B26
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£18,154
↗ 31%After 5 Years
Change In Property Value
£46,693
↗ 25%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,916 | £12,095 | £12,276 | £12,583 | £12,898 | £61,768 |
| Total Expenses | £7,805 | £7,835 | £7,864 | £7,905 | £7,947 | £39,355 |
| Profit Before Tax | £4,111 | £4,260 | £4,413 | £4,678 | £4,951 | £22,412 |
| Profit After Tax | £3,330 | £3,450 | £3,574 | £3,789 | £4,010 | £18,154 |
| Change In Property Value | £4,750 | £8,764 | £11,193 | £12,882 | £9,104 | £46,693 |
| Net Return | £8,080 | £12,214 | £14,767 | £16,672 | £13,114 | £64,847 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 21% | 25% | 29% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change