Terraced
B29
2 beds
1 bath
Hopstone Road, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£22,831
↗ 37%After 5 Years
Change In Property Value
£45,557
↗ 23%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £9,935 | £9,969 | £10,018 | £10,068 | £10,126 | £50,116 |
| Profit Before Tax | £5,065 | £5,256 | £5,588 | £5,928 | £6,349 | £28,186 |
| Profit After Tax | £4,103 | £4,257 | £4,526 | £4,802 | £5,143 | £22,831 |
| Change In Property Value | £5,000 | £5,125 | £9,456 | £12,077 | £13,899 | £45,557 |
| Net Return | £9,103 | £9,382 | £13,982 | £16,879 | £19,042 | £68,388 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 15% | 15% | 23% | 28% | 31% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change