Detached
B23
6 beds
6 baths
Frederick Road, Birmingham B23
West Midlands, England · B23
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£31,018
↗ 23%After 5 Years
Change In Property Value
£96,809
↗ 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 | £26,652 | £27,052 | £27,728 | £28,421 | £29,274 | £139,127 |
| Total Expenses | £20,027 | £20,079 | £20,157 | £20,237 | £20,333 | £100,833 |
| Profit Before Tax | £6,625 | £6,973 | £7,571 | £8,184 | £8,941 | £38,294 |
| Profit After Tax | £5,366 | £5,648 | £6,133 | £6,629 | £7,242 | £31,018 |
| Change In Property Value | £10,625 | £10,891 | £20,093 | £25,663 | £29,536 | £96,809 |
| Net Return | £15,991 | £16,539 | £26,226 | £32,293 | £36,778 | £127,827 |
| 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