Terraced
B61
1 bed
1 bath
Worcester Road, Bromsgrove, Worcestershire B61
West Midlands, England · B61
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£10,080
↗ 22%After 5 Years
Change In Property Value
£36,863
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,654 | £8,870 | £9,092 | £43,542 |
| Total Expenses | £6,166 | £6,191 | £6,214 | £6,246 | £6,279 | £31,098 |
| Profit Before Tax | £2,234 | £2,335 | £2,440 | £2,624 | £2,813 | £12,444 |
| Profit After Tax | £1,809 | £1,891 | £1,976 | £2,125 | £2,278 | £10,080 |
| Change In Property Value | £3,750 | £6,919 | £8,837 | £10,170 | £7,187 | £36,863 |
| Net Return | £5,559 | £8,810 | £10,813 | £12,296 | £9,465 | £46,943 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 19% | 24% | 27% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change