Terraced
B33
2 beds
1 bath
Willaston Road, Birmingham B33
West Midlands, England · B33
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£6,078
↗ 14%After 5 Years
Change In Property Value
£34,405
↗ 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 | £6,996 | £7,101 | £7,207 | £7,388 | £7,572 | £36,264 |
| Total Expenses | £5,704 | £5,727 | £5,748 | £5,776 | £5,806 | £28,761 |
| Profit Before Tax | £1,292 | £1,374 | £1,459 | £1,611 | £1,767 | £7,503 |
| Profit After Tax | £1,046 | £1,113 | £1,182 | £1,305 | £1,431 | £6,078 |
| Change In Property Value | £3,500 | £6,458 | £8,248 | £9,492 | £6,708 | £34,405 |
| Net Return | £4,546 | £7,570 | £9,430 | £10,797 | £8,139 | £40,483 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 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