Terraced
B43
3 beds
1 bath
Tyndale Crescent, Great Barr B43
West Midlands, England · B43
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£13,770
↗ 19%After 5 Years
Change In Property Value
£58,981
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,480 | £12,667 | £12,857 | £13,179 | £13,508 | £64,691 |
| Total Expenses | £9,470 | £9,501 | £9,530 | £9,573 | £9,617 | £47,691 |
| Profit Before Tax | £3,010 | £3,166 | £3,327 | £3,606 | £3,891 | £17,000 |
| Profit After Tax | £2,438 | £2,564 | £2,695 | £2,921 | £3,152 | £13,770 |
| Change In Property Value | £6,000 | £11,070 | £14,139 | £16,273 | £11,499 | £58,981 |
| Net Return | £8,438 | £13,634 | £16,834 | £19,193 | £14,651 | £72,750 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change