Terraced
B32
3 beds
1 bath
Genners Lane, Bartley Green, Birmingham, West Midlands B32
West Midlands, England · B32
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£9,038
↗ 17%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,320 | £10,475 | £10,737 | £11,005 | £11,335 | £53,872 |
| Total Expenses | £8,475 | £8,502 | £8,539 | £8,577 | £8,621 | £42,714 |
| Profit Before Tax | £1,845 | £1,973 | £2,198 | £2,428 | £2,715 | £11,158 |
| Profit After Tax | £1,494 | £1,598 | £1,780 | £1,967 | £2,199 | £9,038 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £5,869 | £6,082 | £10,054 | £12,534 | £14,361 | £48,901 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change