Terraced
B29
6 beds
3 baths
Tiverton Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£57,754
↗ 37%After 5 Years
Change In Property Value
£109,337
↗ 23%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £23,144 | £23,210 | £23,312 | £23,416 | £23,542 | £116,623 |
| Profit Before Tax | £12,856 | £13,330 | £14,142 | £14,974 | £16,000 | £71,302 |
| Profit After Tax | £10,413 | £10,798 | £11,455 | £12,129 | £12,960 | £57,754 |
| Change In Property Value | £12,000 | £12,300 | £22,694 | £28,985 | £33,359 | £109,337 |
| Net Return | £22,413 | £23,098 | £34,148 | £41,113 | £46,318 | £167,091 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 30% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change