Terraced
B21
3 beds
1 bath
Headingley Road, Handsworth B21
West Midlands, England · B21
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£13,085
↗ 22%After 5 Years
Change In Property Value
£44,418
↗ 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 | £12,228 | £12,411 | £12,722 | £13,040 | £13,431 | £63,832 |
| Total Expenses | £9,459 | £9,489 | £9,531 | £9,574 | £9,624 | £47,677 |
| Profit Before Tax | £2,769 | £2,922 | £3,191 | £3,466 | £3,807 | £16,155 |
| Profit After Tax | £2,243 | £2,367 | £2,584 | £2,807 | £3,084 | £13,085 |
| Change In Property Value | £4,875 | £4,997 | £9,219 | £11,775 | £13,552 | £44,418 |
| Net Return | £7,118 | £7,364 | £11,804 | £14,582 | £16,636 | £57,503 |
| 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