Terraced
B31
2 beds
1 bath
Station Road, Northfield, Birmingham, West Midlands B31
West Midlands, England · B31
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£15,479
↗ 27%After 5 Years
Change In Property Value
£46,693
↗ 25%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,208 | £11,376 | £11,547 | £11,835 | £12,131 | £58,098 |
| Total Expenses | £7,734 | £7,763 | £7,791 | £7,830 | £7,870 | £38,988 |
| Profit Before Tax | £3,474 | £3,613 | £3,756 | £4,005 | £4,261 | £19,109 |
| Profit After Tax | £2,814 | £2,926 | £3,042 | £3,244 | £3,451 | £15,479 |
| Change In Property Value | £4,750 | £8,764 | £11,193 | £12,882 | £9,104 | £46,693 |
| Net Return | £7,564 | £11,690 | £14,236 | £16,127 | £12,555 | £62,172 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 20% | 25% | 28% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change