Terraced
B67
3 beds
1 bath
Galton Road, Bearwood B67
West Midlands, England · B67
View property listing
Initial Investment
£89,650First YearProfit From Rental Income
£19,220
↗ 21%After 5 Years
Change In Property Value
£71,023
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,612 | £15,846 | £16,084 | £16,486 | £16,898 | £80,926 |
| Total Expenses | £11,360 | £11,396 | £11,430 | £11,480 | £11,532 | £57,198 |
| Profit Before Tax | £4,252 | £4,450 | £4,654 | £5,006 | £5,366 | £23,728 |
| Profit After Tax | £3,444 | £3,605 | £3,770 | £4,055 | £4,346 | £19,220 |
| Change In Property Value | £7,225 | £13,330 | £17,026 | £19,595 | £13,847 | £71,023 |
| Net Return | £10,669 | £16,935 | £20,795 | £23,649 | £18,193 | £90,242 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change