Terraced
B16
2 beds
1 bath
Southfield Road, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£13,469
↗ 22%After 5 Years
Change In Property Value
£45,557
↗ 23%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,540 | £12,728 | £13,046 | £13,372 | £13,774 | £65,461 |
| Total Expenses | £9,689 | £9,719 | £9,762 | £9,805 | £9,856 | £48,832 |
| Profit Before Tax | £2,851 | £3,009 | £3,284 | £3,567 | £3,917 | £16,629 |
| Profit After Tax | £2,309 | £2,437 | £2,660 | £2,889 | £3,173 | £13,469 |
| Change In Property Value | £5,000 | £5,125 | £9,456 | £12,077 | £13,899 | £45,557 |
| Net Return | £7,309 | £7,562 | £12,116 | £14,966 | £17,073 | £59,026 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 20% | 25% | 28% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change