Terraced
B29
6 beds
6 baths
Tiverton Road, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£79,052
↗ 45%After 5 Years
Change In Property Value
£130,249
↗ 25%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,756 | £40,352 | £40,958 | £41,982 | £43,031 | £206,079 |
| Total Expenses | £21,528 | £21,600 | £21,671 | £21,784 | £21,900 | £108,484 |
| Profit Before Tax | £18,228 | £18,752 | £19,286 | £20,197 | £21,131 | £97,595 |
| Profit After Tax | £14,764 | £15,189 | £15,622 | £16,360 | £17,116 | £79,052 |
| Change In Property Value | £13,250 | £24,446 | £31,223 | £35,935 | £25,394 | £130,249 |
| Net Return | £28,014 | £39,635 | £46,845 | £52,295 | £42,511 | £209,301 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 16% | 23% | 27% | 30% | 24% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change