Terraced
B6
3 beds
2 baths
Wyrley Road, Birmingham B6
West Midlands, England · B6
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£19,097
↗ 29%After 5 Years
Change In Property Value
£54,066
↗ 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 | £13,200 | £13,398 | £13,599 | £13,939 | £14,287 | £68,423 |
| Total Expenses | £8,899 | £8,931 | £8,961 | £9,006 | £9,051 | £44,847 |
| Profit Before Tax | £4,302 | £4,467 | £4,638 | £4,933 | £5,236 | £23,576 |
| Profit After Tax | £3,484 | £3,618 | £3,757 | £3,996 | £4,241 | £19,097 |
| Change In Property Value | £5,500 | £10,148 | £12,961 | £14,916 | £10,541 | £54,066 |
| Net Return | £8,984 | £13,766 | £16,717 | £18,912 | £14,782 | £73,162 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 13% | 21% | 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