Terraced
B29
6 beds
2 baths
Raddlebarn Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£52,765
↗ 37%After 5 Years
Change In Property Value
£100,225
↗ 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 | £33,000 | £33,495 | £34,332 | £35,191 | £36,246 | £172,264 |
| Total Expenses | £21,257 | £21,318 | £21,412 | £21,509 | £21,626 | £107,122 |
| Profit Before Tax | £11,743 | £12,177 | £12,920 | £13,681 | £14,621 | £65,142 |
| Profit After Tax | £9,512 | £9,863 | £10,465 | £11,082 | £11,843 | £52,765 |
| Change In Property Value | £11,000 | £11,275 | £20,802 | £26,569 | £30,579 | £100,225 |
| Net Return | £20,512 | £21,138 | £31,267 | £37,651 | £42,422 | £152,991 |
| 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