Terraced
B44
2 beds
1 bath
Kings Road, Kingstanding, Birmingham, West Midlands B44
West Midlands, England · B44
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£8,209
↗ 19%After 5 Years
Change In Property Value
£34,405
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,560 | £7,673 | £7,789 | £7,983 | £8,183 | £39,188 |
| Total Expenses | £5,761 | £5,784 | £5,806 | £5,836 | £5,867 | £29,054 |
| Profit Before Tax | £1,800 | £1,889 | £1,982 | £2,147 | £2,316 | £10,134 |
| Profit After Tax | £1,458 | £1,530 | £1,606 | £1,739 | £1,876 | £8,209 |
| Change In Property Value | £3,500 | £6,458 | £8,248 | £9,492 | £6,708 | £34,405 |
| Net Return | £4,958 | £7,988 | £9,853 | £11,232 | £8,584 | £42,614 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change