Terraced
B25
3 beds
1 bath
Gladys Road, Birmingham, West Midlands B25
West Midlands, England · B25
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£15,818
↗ 23%After 5 Years
Change In Property Value
£52,391
↗ 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 | £14,424 | £14,640 | £15,006 | £15,382 | £15,843 | £75,295 |
| Total Expenses | £11,068 | £11,101 | £11,148 | £11,197 | £11,253 | £55,767 |
| Profit Before Tax | £3,356 | £3,540 | £3,858 | £4,185 | £4,590 | £19,529 |
| Profit After Tax | £2,719 | £2,867 | £3,125 | £3,390 | £3,718 | £15,818 |
| Change In Property Value | £5,750 | £5,894 | £10,874 | £13,888 | £15,984 | £52,391 |
| Net Return | £8,469 | £8,761 | £13,999 | £17,278 | £19,702 | £68,209 |
| 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