Terraced
B21
2 beds
1 bath
Belmont Road East, Birmingham B21
West Midlands, England · B21
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£7,619
↗ 20%After 5 Years
Change In Property Value
£28,473
↗ 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 | £7,836 | £7,954 | £8,152 | £8,356 | £8,607 | £40,905 |
| Total Expenses | £6,243 | £6,266 | £6,297 | £6,328 | £6,364 | £31,498 |
| Profit Before Tax | £1,593 | £1,687 | £1,856 | £2,028 | £2,243 | £9,407 |
| Profit After Tax | £1,290 | £1,367 | £1,503 | £1,643 | £1,817 | £7,619 |
| Change In Property Value | £3,125 | £3,203 | £5,910 | £7,548 | £8,687 | £28,473 |
| Net Return | £4,415 | £4,570 | £7,413 | £9,191 | £10,504 | £36,093 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 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