Terraced
B33
3 beds
1 bath
Neston Grove, Birmingham B33
West Midlands, England · B33
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£4,255
↗ 6%After 5 Years
Change In Property Value
£48,974
↗ 23%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,752 | £10,913 | £11,186 | £11,466 | £11,810 | £56,127 |
| Total Expenses | £10,105 | £10,133 | £10,171 | £10,210 | £10,255 | £50,874 |
| Profit Before Tax | £647 | £780 | £1,015 | £1,256 | £1,555 | £5,253 |
| Profit After Tax | £524 | £632 | £822 | £1,017 | £1,259 | £4,255 |
| Change In Property Value | £5,375 | £5,509 | £10,165 | £12,983 | £14,942 | £48,974 |
| Net Return | £5,899 | £6,141 | £10,987 | £14,000 | £16,201 | £53,229 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change