Terraced
B29
6 beds
3 baths
Tiverton Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£71,374
↗ 46%After 5 Years
Change In Property Value
£117,961
↗ 25%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,000 | £36,540 | £37,088 | £38,015 | £38,966 | £186,609 |
| Total Expenses | £19,544 | £19,611 | £19,676 | £19,779 | £19,884 | £98,493 |
| Profit Before Tax | £16,456 | £16,929 | £17,413 | £18,237 | £19,081 | £88,116 |
| Profit After Tax | £13,329 | £13,713 | £14,104 | £14,772 | £15,456 | £71,374 |
| Change In Property Value | £12,000 | £22,140 | £28,278 | £32,545 | £22,999 | £117,961 |
| Net Return | £25,329 | £35,853 | £42,382 | £47,317 | £38,454 | £189,335 |
| Return From Rental Income (%) | 9% | 9% | 9% | 9% | 10% | 46% |
| Total Net Return (%) | 16% | 23% | 27% | 30% | 25% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change