Terraced
B25
3 beds
1 bath
Stockfield Road, Yardley, Birmingham B25
West Midlands, England · B25
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£11,120
↗ 21%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,656 | £10,816 | £11,086 | £11,363 | £11,704 | £55,626 |
| Total Expenses | £8,310 | £8,338 | £8,376 | £8,414 | £8,459 | £41,897 |
| Profit Before Tax | £2,346 | £2,478 | £2,711 | £2,949 | £3,245 | £13,729 |
| Profit After Tax | £1,900 | £2,007 | £2,196 | £2,389 | £2,629 | £11,120 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £6,150 | £6,363 | £10,233 | £12,654 | £14,443 | £49,844 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change