Terraced
B67
2 beds
1 bath
Park Road, Bearwood, West Midlands B67
West Midlands, England · B67
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£14,846
↗ 21%After 5 Years
Change In Property Value
£56,523
↗ 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 | £12,420 | £12,606 | £12,795 | £13,115 | £13,443 | £64,380 |
| Total Expenses | £9,142 | £9,173 | £9,203 | £9,245 | £9,288 | £46,052 |
| Profit Before Tax | £3,278 | £3,433 | £3,593 | £3,870 | £4,155 | £18,329 |
| Profit After Tax | £2,655 | £2,781 | £2,910 | £3,135 | £3,365 | £14,846 |
| Change In Property Value | £5,750 | £10,609 | £13,550 | £15,595 | £11,020 | £56,523 |
| Net Return | £8,405 | £13,389 | £16,460 | £18,729 | £14,385 | £71,369 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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