Terraced
B29
2 beds
1 bath
Witherford Way, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£36,573
↗ 38%After 5 Years
Change In Property Value
£70,613
↗ 23%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,256 | £23,605 | £24,195 | £24,800 | £25,544 | £121,399 |
| Total Expenses | £15,125 | £15,171 | £15,241 | £15,312 | £15,398 | £76,247 |
| Profit Before Tax | £8,131 | £8,434 | £8,954 | £9,487 | £10,146 | £45,152 |
| Profit After Tax | £6,586 | £6,831 | £7,253 | £7,685 | £8,219 | £36,573 |
| Change In Property Value | £7,750 | £7,944 | £14,656 | £18,719 | £21,544 | £70,613 |
| Net Return | £14,336 | £14,775 | £21,909 | £26,404 | £29,763 | £107,187 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 15% | 15% | 23% | 27% | 31% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change