Terraced
B12
3 beds
1 bath
Harbury Road, Balsall Heath, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£24,785
↗ 23%After 5 Years
Change In Property Value
£78,586
↗ 23%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,636 | £21,961 | £22,510 | £23,072 | £23,764 | £112,943 |
| Total Expenses | £16,351 | £16,395 | £16,461 | £16,528 | £16,608 | £82,344 |
| Profit Before Tax | £5,285 | £5,565 | £6,048 | £6,544 | £7,156 | £30,598 |
| Profit After Tax | £4,280 | £4,508 | £4,899 | £5,301 | £5,797 | £24,785 |
| Change In Property Value | £8,625 | £8,841 | £16,311 | £20,833 | £23,977 | £78,586 |
| Net Return | £12,905 | £13,348 | £21,210 | £26,133 | £29,773 | £103,371 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change