Terraced
B44
2 beds
1 bath
Plumstead Road, Kingstanding, Birmingham B44
West Midlands, England · B44
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£11,550
↗ 20%After 5 Years
Change In Property Value
£45,464
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,996 | £10,146 | £10,298 | £10,556 | £10,819 | £51,815 |
| Total Expenses | £7,452 | £7,479 | £7,505 | £7,541 | £7,578 | £37,556 |
| Profit Before Tax | £2,544 | £2,666 | £2,793 | £3,014 | £3,241 | £14,259 |
| Profit After Tax | £2,061 | £2,160 | £2,262 | £2,442 | £2,625 | £11,550 |
| Change In Property Value | £4,625 | £8,533 | £10,899 | £12,543 | £8,864 | £45,464 |
| Net Return | £6,686 | £10,693 | £13,161 | £14,985 | £11,489 | £57,014 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 27% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change