Terraced
B29
3 beds
1 bath
Hubert Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£38,410
↗ 38%After 5 Years
Change In Property Value
£74,030
↗ 23%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,372 | £24,738 | £25,356 | £25,990 | £26,770 | £127,225 |
| Total Expenses | £15,832 | £15,880 | £15,952 | £16,027 | £16,115 | £79,805 |
| Profit Before Tax | £8,540 | £8,858 | £9,404 | £9,963 | £10,654 | £47,420 |
| Profit After Tax | £6,918 | £7,175 | £7,617 | £8,070 | £8,630 | £38,410 |
| Change In Property Value | £8,125 | £8,328 | £15,365 | £19,625 | £22,587 | £74,030 |
| Net Return | £15,043 | £15,503 | £22,982 | £27,695 | £31,217 | £112,440 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 31% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change