Terraced
B6
3 beds
1 bath
Albert Road, Aston, Birmingham B6
West Midlands, England · B6
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£17,168
↗ 28%After 5 Years
Change In Property Value
£49,151
↗ 25%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,363 | £12,672 | £12,989 | £62,203 |
| Total Expenses | £8,135 | £8,166 | £8,194 | £8,235 | £8,278 | £41,008 |
| Profit Before Tax | £3,865 | £4,014 | £4,169 | £4,436 | £4,711 | £21,195 |
| Profit After Tax | £3,131 | £3,252 | £3,377 | £3,593 | £3,816 | £17,168 |
| Change In Property Value | £5,000 | £9,225 | £11,782 | £13,560 | £9,583 | £49,151 |
| Net Return | £8,131 | £12,477 | £15,159 | £17,154 | £13,398 | £66,319 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 13% | 20% | 25% | 28% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change