Terraced
B29
3 beds
1 bath
Presthope Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£40,905
↗ 37%After 5 Years
Change In Property Value
£78,586
↗ 23%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,872 | £26,260 | £26,917 | £27,589 | £28,417 | £135,055 |
| Total Expenses | £16,775 | £16,825 | £16,902 | £16,980 | £17,073 | £84,556 |
| Profit Before Tax | £9,097 | £9,435 | £10,015 | £10,609 | £11,344 | £50,500 |
| Profit After Tax | £7,369 | £7,642 | £8,112 | £8,594 | £9,188 | £40,905 |
| Change In Property Value | £8,625 | £8,841 | £16,311 | £20,833 | £23,977 | £78,586 |
| Net Return | £15,994 | £16,483 | £24,423 | £29,426 | £33,165 | £119,491 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 30% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change