Detached
B5
3 beds
1 bath
Milk Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£37,949
↗ 30%After 5 Years
Change In Property Value
£98,301
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,396 | £24,762 | £25,133 | £25,762 | £26,406 | £126,459 |
| Total Expenses | £15,810 | £15,859 | £15,906 | £15,979 | £16,054 | £79,608 |
| Profit Before Tax | £8,586 | £8,903 | £9,227 | £9,782 | £10,351 | £46,851 |
| Profit After Tax | £6,955 | £7,212 | £7,474 | £7,924 | £8,385 | £37,949 |
| Change In Property Value | £10,000 | £18,450 | £23,565 | £27,121 | £19,165 | £98,301 |
| Net Return | £16,955 | £25,662 | £31,039 | £35,045 | £27,550 | £136,250 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change