Terraced
B29
3 beds
1 bath
Somerford Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£30,058
↗ 47%After 5 Years
Change In Property Value
£51,608
↗ 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 | £15,756 | £15,992 | £16,232 | £16,638 | £17,054 | £81,673 |
| Total Expenses | £8,832 | £8,868 | £8,903 | £8,954 | £9,006 | £44,563 |
| Profit Before Tax | £6,924 | £7,124 | £7,330 | £7,684 | £8,048 | £37,109 |
| Profit After Tax | £5,608 | £5,770 | £5,937 | £6,224 | £6,519 | £30,058 |
| Change In Property Value | £5,250 | £9,686 | £12,371 | £14,238 | £10,062 | £51,608 |
| Net Return | £10,858 | £15,457 | £18,308 | £20,463 | £16,581 | £81,667 |
| 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