Terraced
B31
2 beds
1 bath
Bedlam Wood Road, Northfield B31
West Midlands, England · B31
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£16,397
↗ 27%After 5 Years
Change In Property Value
£49,151
↗ 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 | £11,796 | £11,973 | £12,153 | £12,456 | £12,768 | £61,146 |
| Total Expenses | £8,115 | £8,145 | £8,173 | £8,214 | £8,256 | £40,902 |
| Profit Before Tax | £3,681 | £3,828 | £3,980 | £4,243 | £4,512 | £20,244 |
| Profit After Tax | £2,982 | £3,101 | £3,223 | £3,436 | £3,655 | £16,397 |
| Change In Property Value | £5,000 | £9,225 | £11,782 | £13,560 | £9,583 | £49,151 |
| Net Return | £7,982 | £12,326 | £15,006 | £16,997 | £13,238 | £65,548 |
| 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