Terraced
B27
2 beds
1 bath
Pool Farm Road, Birmingham, West Midlands B27
West Midlands, England · B27
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£16,202
↗ 23%After 5 Years
Change In Property Value
£53,529
↗ 23%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,736 | £14,957 | £15,331 | £15,714 | £16,186 | £76,924 |
| Total Expenses | £11,297 | £11,331 | £11,379 | £11,428 | £11,486 | £56,921 |
| Profit Before Tax | £3,439 | £3,626 | £3,952 | £4,286 | £4,700 | £20,003 |
| Profit After Tax | £2,785 | £2,937 | £3,201 | £3,472 | £3,807 | £16,202 |
| Change In Property Value | £5,875 | £6,022 | £11,110 | £14,190 | £16,332 | £53,529 |
| Net Return | £8,660 | £8,959 | £14,311 | £17,662 | £20,139 | £69,732 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change