Terraced
B67
3 beds
1 bath
Milcote Road, Bearwood, West Midlands B67
West Midlands, England · B67
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£16,321
↗ 21%After 5 Years
Change In Property Value
£61,438
↗ 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 | £13,500 | £13,703 | £13,908 | £14,256 | £14,612 | £69,978 |
| Total Expenses | £9,894 | £9,927 | £9,957 | £10,003 | £10,049 | £49,829 |
| Profit Before Tax | £3,606 | £3,776 | £3,951 | £4,253 | £4,563 | £20,149 |
| Profit After Tax | £2,921 | £3,059 | £3,200 | £3,445 | £3,696 | £16,321 |
| Change In Property Value | £6,250 | £11,531 | £14,728 | £16,951 | £11,978 | £61,438 |
| Net Return | £9,171 | £14,590 | £17,928 | £20,396 | £15,675 | £77,759 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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