Terraced
B33
2 beds
1 bath
East Meadway, Kitts Green B33
West Midlands, England · B33
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£5,521
↗ 14%After 5 Years
Change In Property Value
£31,948
↗ 25%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,504 | £6,602 | £6,701 | £6,868 | £7,040 | £33,714 |
| Total Expenses | £5,333 | £5,355 | £5,376 | £5,403 | £5,431 | £26,897 |
| Profit Before Tax | £1,171 | £1,246 | £1,325 | £1,465 | £1,609 | £6,817 |
| Profit After Tax | £948 | £1,009 | £1,073 | £1,187 | £1,303 | £5,521 |
| Change In Property Value | £3,250 | £5,996 | £7,659 | £8,814 | £6,229 | £31,948 |
| Net Return | £4,198 | £7,006 | £8,732 | £10,001 | £7,532 | £37,469 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 18% | 22% | 25% | 19% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change