Terraced
B10
3 beds
2 baths
Heybarnes Road, Birmingham B10
West Midlands, England · B10
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£20,854
↗ 23%After 5 Years
Change In Property Value
£67,197
↗ 23%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,492 | £18,769 | £19,239 | £19,720 | £20,311 | £96,531 |
| Total Expenses | £14,053 | £14,093 | £14,150 | £14,209 | £14,279 | £70,785 |
| Profit Before Tax | £4,439 | £4,677 | £5,088 | £5,510 | £6,032 | £25,746 |
| Profit After Tax | £3,595 | £3,788 | £4,122 | £4,463 | £4,886 | £20,854 |
| Change In Property Value | £7,375 | £7,559 | £13,947 | £17,813 | £20,502 | £67,197 |
| Net Return | £10,970 | £11,348 | £18,069 | £22,277 | £25,388 | £88,051 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change