Terraced
B29
3 beds
1 bath
Milner Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£31,567
↗ 47%After 5 Years
Change In Property Value
£54,066
↗ 25%After 5 Years
Return On Investment
128%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,747 | £16,999 | £17,424 | £17,859 | £85,529 |
| Total Expenses | £9,229 | £9,266 | £9,301 | £9,354 | £9,408 | £46,558 |
| Profit Before Tax | £7,272 | £7,482 | £7,698 | £8,070 | £8,451 | £38,971 |
| Profit After Tax | £5,890 | £6,060 | £6,235 | £6,536 | £6,845 | £31,567 |
| Change In Property Value | £5,500 | £10,148 | £12,961 | £14,916 | £10,541 | £54,066 |
| Net Return | £11,390 | £16,208 | £19,196 | £21,453 | £17,386 | £85,632 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 17% | 24% | 29% | 32% | 26% | 128% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change