Terraced
B29
6 beds
6 baths
Tiverton Road, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£64,013
↗ 37%After 5 Years
Change In Property Value
£120,726
↗ 23%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,756 | £40,352 | £41,361 | £42,395 | £43,667 | £207,532 |
| Total Expenses | £25,503 | £25,574 | £25,686 | £25,800 | £25,938 | £128,503 |
| Profit Before Tax | £14,253 | £14,778 | £15,675 | £16,595 | £17,729 | £79,029 |
| Profit After Tax | £11,545 | £11,970 | £12,697 | £13,442 | £14,360 | £64,013 |
| Change In Property Value | £13,250 | £13,581 | £25,057 | £32,004 | £36,834 | £120,726 |
| Net Return | £24,795 | £25,551 | £37,754 | £45,446 | £51,194 | £184,740 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 29% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change