Terraced
B5
4 beds
2 baths
Rowton Lane, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£42,469
↗ 29%After 5 Years
Change In Property Value
£109,360
↗ 25%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,144 | £27,551 | £27,964 | £28,664 | £29,380 | £140,703 |
| Total Expenses | £17,532 | £17,585 | £17,637 | £17,717 | £17,800 | £88,272 |
| Profit Before Tax | £9,612 | £9,966 | £10,327 | £10,946 | £11,580 | £52,431 |
| Profit After Tax | £7,785 | £8,072 | £8,365 | £8,866 | £9,380 | £42,469 |
| Change In Property Value | £11,125 | £20,526 | £26,216 | £30,172 | £21,322 | £109,360 |
| Net Return | £18,910 | £28,598 | £34,581 | £39,038 | £30,702 | £151,829 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change