Detached
B43
3 beds
1 bath
Peak House Road, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£142,850First YearProfit From Rental Income
£27,074
↗ 19%After 5 Years
Change In Property Value
£108,377
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,932 | £23,276 | £23,625 | £24,216 | £24,821 | £118,870 |
| Total Expenses | £16,982 | £17,029 | £17,074 | £17,144 | £17,215 | £85,445 |
| Profit Before Tax | £5,950 | £6,247 | £6,551 | £7,072 | £7,606 | £33,425 |
| Profit After Tax | £4,819 | £5,060 | £5,306 | £5,728 | £6,161 | £27,074 |
| Change In Property Value | £11,025 | £20,341 | £25,980 | £29,901 | £21,130 | £108,377 |
| Net Return | £15,844 | £25,401 | £31,286 | £35,629 | £27,291 | £135,451 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change