Terraced
B5
3 beds
1 bath
West Drive, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£29,963
↗ 30%After 5 Years
Change In Property Value
£78,641
↗ 25%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,524 | £19,817 | £20,114 | £20,617 | £21,132 | £101,204 |
| Total Expenses | £12,748 | £12,790 | £12,830 | £12,891 | £12,953 | £64,213 |
| Profit Before Tax | £6,776 | £7,027 | £7,284 | £7,726 | £8,179 | £36,992 |
| Profit After Tax | £5,488 | £5,692 | £5,900 | £6,258 | £6,625 | £29,963 |
| Change In Property Value | £8,000 | £14,760 | £18,852 | £21,697 | £15,332 | £78,641 |
| Net Return | £13,488 | £20,452 | £24,752 | £27,955 | £21,958 | £108,604 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 13% | 20% | 25% | 28% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change