Terraced
B33
2 beds
1 bath
Easthope Road, Birmingham B33
West Midlands, England · B33
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£11,956
↗ 16%After 5 Years
Change In Property Value
£58,981
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,363 | £12,672 | £12,989 | £62,203 |
| Total Expenses | £9,422 | £9,453 | £9,481 | £9,522 | £9,565 | £47,443 |
| Profit Before Tax | £2,578 | £2,727 | £2,882 | £3,149 | £3,424 | £14,760 |
| Profit After Tax | £2,088 | £2,209 | £2,334 | £2,551 | £2,773 | £11,956 |
| Change In Property Value | £6,000 | £11,070 | £14,139 | £16,273 | £11,499 | £58,981 |
| Net Return | £8,088 | £13,279 | £16,473 | £18,824 | £14,273 | £70,937 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change