Terraced
B31
4 beds
3 baths
Elm Drive, Birmingham B31
West Midlands, England · B31
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£33,555
↗ 27%After 5 Years
Change In Property Value
£94,615
↗ 25%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,716 | £23,057 | £23,403 | £23,988 | £24,587 | £117,750 |
| Total Expenses | £15,159 | £15,206 | £15,250 | £15,319 | £15,390 | £76,324 |
| Profit Before Tax | £7,557 | £7,851 | £8,152 | £8,668 | £9,197 | £41,426 |
| Profit After Tax | £6,121 | £6,359 | £6,603 | £7,021 | £7,450 | £33,555 |
| Change In Property Value | £9,625 | £17,758 | £22,681 | £26,104 | £18,447 | £94,615 |
| Net Return | £15,746 | £24,118 | £29,284 | £33,125 | £25,897 | £128,170 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change