Terraced
B17
6 beds
2 baths
Margaret Grove, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£29,053
↗ 23%After 5 Years
Change In Property Value
£91,114
↗ 23%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,080 | £25,456 | £26,093 | £26,745 | £27,547 | £130,921 |
| Total Expenses | £18,878 | £18,927 | £19,002 | £19,078 | £19,169 | £95,053 |
| Profit Before Tax | £6,202 | £6,529 | £7,091 | £7,667 | £8,379 | £35,868 |
| Profit After Tax | £5,024 | £5,289 | £5,744 | £6,210 | £6,787 | £29,053 |
| Change In Property Value | £10,000 | £10,250 | £18,911 | £24,154 | £27,799 | £91,114 |
| Net Return | £15,024 | £15,539 | £24,655 | £30,364 | £34,586 | £120,167 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change