Detached
B26
4 beds
2 baths
Rowlands Road, Birmingham B26
West Midlands, England · B26
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£56,011
↗ 31%After 5 Years
Change In Property Value
£133,935
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,176 | £34,689 | £35,209 | £36,089 | £36,991 | £177,154 |
| Total Expenses | £21,453 | £21,517 | £21,579 | £21,678 | £21,778 | £108,005 |
| Profit Before Tax | £12,723 | £13,172 | £13,630 | £14,412 | £15,213 | £69,150 |
| Profit After Tax | £10,306 | £10,669 | £11,040 | £11,673 | £12,323 | £56,011 |
| Change In Property Value | £13,625 | £25,138 | £32,107 | £36,952 | £26,113 | £133,935 |
| Net Return | £23,931 | £35,807 | £43,147 | £48,626 | £38,435 | £189,946 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change