Terraced
B42
2 beds
1 bath
Longstone Road, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£10,366
↗ 17%After 5 Years
Change In Property Value
£49,151
↗ 25%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,200 | £10,353 | £10,508 | £10,771 | £11,040 | £52,873 |
| Total Expenses | £7,955 | £7,983 | £8,009 | £8,045 | £8,083 | £40,075 |
| Profit Before Tax | £2,245 | £2,370 | £2,500 | £2,726 | £2,957 | £12,798 |
| Profit After Tax | £1,818 | £1,920 | £2,025 | £2,208 | £2,395 | £10,366 |
| Change In Property Value | £5,000 | £9,225 | £11,782 | £13,560 | £9,583 | £49,151 |
| Net Return | £6,818 | £11,145 | £13,807 | £15,768 | £11,978 | £59,517 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change