Terraced
B18
3 beds
1 bath
Preston Road, Birmingham, West Midlands B18
West Midlands, England · B18
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£11,504
↗ 22%After 5 Years
Change In Property Value
£39,862
↗ 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 | £10,968 | £11,133 | £11,411 | £11,696 | £12,047 | £57,254 |
| Total Expenses | £8,540 | £8,568 | £8,606 | £8,646 | £8,692 | £43,052 |
| Profit Before Tax | £2,428 | £2,565 | £2,804 | £3,050 | £3,355 | £14,203 |
| Profit After Tax | £1,967 | £2,077 | £2,272 | £2,471 | £2,718 | £11,504 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £6,342 | £6,562 | £10,545 | £13,038 | £14,880 | £51,366 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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