Terraced
B29
6 beds
2 baths
Hubert Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£47,776
↗ 37%After 5 Years
Change In Property Value
£91,114
↗ 23%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,000 | £30,450 | £31,211 | £31,992 | £32,951 | £156,604 |
| Total Expenses | £19,370 | £19,427 | £19,513 | £19,602 | £19,709 | £97,621 |
| Profit Before Tax | £10,630 | £11,023 | £11,698 | £12,389 | £13,242 | £58,983 |
| Profit After Tax | £8,610 | £8,929 | £9,475 | £10,035 | £10,726 | £47,776 |
| Change In Property Value | £10,000 | £10,250 | £18,911 | £24,154 | £27,799 | £91,114 |
| Net Return | £18,610 | £19,179 | £28,387 | £34,189 | £38,525 | £138,890 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 14% | 15% | 22% | 27% | 30% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change