Terraced
B18
3 beds
2 baths
Mint Drive, Hockley, Birmingham, West Midlands B18
West Midlands, England · B18
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£31,402
↗ 23%After 5 Years
Change In Property Value
£97,948
↗ 23%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,964 | £27,368 | £28,053 | £28,754 | £29,617 | £140,756 |
| Total Expenses | £20,257 | £20,309 | £20,388 | £20,469 | £20,566 | £101,988 |
| Profit Before Tax | £6,707 | £7,060 | £7,665 | £8,285 | £9,051 | £38,768 |
| Profit After Tax | £5,433 | £5,718 | £6,209 | £6,711 | £7,331 | £31,402 |
| Change In Property Value | £10,750 | £11,019 | £20,330 | £25,965 | £29,884 | £97,948 |
| Net Return | £16,183 | £16,737 | £26,538 | £32,676 | £37,215 | £129,350 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change