Terraced
B21
3 beds
1 bath
Brunswick Road, Birmingham, West Midlands B21
West Midlands, England · B21
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£15,434
↗ 23%After 5 Years
Change In Property Value
£51,252
↗ 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 | £14,112 | £14,324 | £14,682 | £15,049 | £15,500 | £73,667 |
| Total Expenses | £10,838 | £10,871 | £10,917 | £10,965 | £11,021 | £54,612 |
| Profit Before Tax | £3,274 | £3,453 | £3,764 | £4,084 | £4,480 | £19,055 |
| Profit After Tax | £2,652 | £2,797 | £3,049 | £3,308 | £3,628 | £15,434 |
| Change In Property Value | £5,625 | £5,766 | £10,638 | £13,587 | £15,637 | £51,252 |
| Net Return | £8,277 | £8,563 | £13,687 | £16,894 | £19,265 | £66,686 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 13% | 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