Terraced
B27
2 beds
1 bath
Eaves Green Gardens, Birmingham B27
West Midlands, England · B27
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£11,896
↗ 22%After 5 Years
Change In Property Value
£40,990
↗ 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 | £11,280 | £11,449 | £11,735 | £12,029 | £12,390 | £58,883 |
| Total Expenses | £8,768 | £8,796 | £8,835 | £8,876 | £8,922 | £44,197 |
| Profit Before Tax | £2,512 | £2,653 | £2,900 | £3,153 | £3,467 | £14,686 |
| Profit After Tax | £2,035 | £2,149 | £2,349 | £2,554 | £2,809 | £11,896 |
| Change In Property Value | £4,499 | £4,611 | £8,508 | £10,866 | £12,506 | £40,990 |
| Net Return | £6,534 | £6,760 | £10,857 | £13,420 | £15,315 | £52,886 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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