Terraced
B45
2 beds
1 bath
Russell Street, Cofton Hackett, Birmingham B45
West Midlands, England · B45
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£16,798
↗ 20%After 5 Years
Change In Property Value
£66,353
↗ 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 | £14,316 | £14,531 | £14,749 | £15,117 | £15,495 | £74,208 |
| Total Expenses | £10,619 | £10,653 | £10,685 | £10,732 | £10,781 | £53,469 |
| Profit Before Tax | £3,697 | £3,878 | £4,064 | £4,385 | £4,715 | £20,739 |
| Profit After Tax | £2,995 | £3,141 | £3,292 | £3,552 | £3,819 | £16,798 |
| Change In Property Value | £6,750 | £12,454 | £15,906 | £18,307 | £12,937 | £66,353 |
| Net Return | £9,745 | £15,595 | £19,198 | £21,859 | £16,756 | £83,152 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| 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