Terraced
B32
6 beds
5 baths
West Boulevard, Birmingham B32
West Midlands, England · B32
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£36,794
↗ 27%After 5 Years
Change In Property Value
£103,216
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,780 | £25,152 | £25,529 | £26,167 | £26,821 | £128,449 |
| Total Expenses | £16,492 | £16,541 | £16,589 | £16,663 | £16,740 | £83,025 |
| Profit Before Tax | £8,289 | £8,611 | £8,940 | £9,504 | £10,082 | £45,424 |
| Profit After Tax | £6,714 | £6,975 | £7,241 | £7,698 | £8,166 | £36,794 |
| Change In Property Value | £10,500 | £19,373 | £24,743 | £28,477 | £20,124 | £103,216 |
| Net Return | £17,214 | £26,347 | £31,984 | £36,175 | £28,290 | £140,010 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change