Terraced
B29
4 beds
1 bath
North Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£41,563
↗ 37%After 5 Years
Change In Property Value
£79,725
↗ 23%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,256 | £26,650 | £27,316 | £27,999 | £28,839 | £137,060 |
| Total Expenses | £17,012 | £17,063 | £17,140 | £17,219 | £17,314 | £85,748 |
| Profit Before Tax | £9,244 | £9,587 | £10,176 | £10,780 | £11,525 | £51,312 |
| Profit After Tax | £7,488 | £7,766 | £8,243 | £8,731 | £9,335 | £41,563 |
| Change In Property Value | £8,750 | £8,969 | £16,547 | £21,135 | £24,324 | £79,725 |
| Net Return | £16,238 | £16,734 | £24,790 | £29,866 | £33,659 | £121,287 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 30% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change