Terraced
B33
2 beds
1 bath
Easthope Road, Birmingham B33
West Midlands, England · B33
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£4,831
↗ 7%After 5 Years
Change In Property Value
£53,529
↗ 23%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,748 | £11,924 | £12,222 | £12,528 | £12,904 | £61,326 |
| Total Expenses | £10,998 | £11,028 | £11,068 | £11,110 | £11,158 | £55,362 |
| Profit Before Tax | £750 | £897 | £1,154 | £1,418 | £1,746 | £5,965 |
| Profit After Tax | £607 | £726 | £935 | £1,149 | £1,414 | £4,831 |
| Change In Property Value | £5,875 | £6,022 | £11,110 | £14,190 | £16,332 | £53,529 |
| Net Return | £6,482 | £6,748 | £12,045 | £15,339 | £17,746 | £58,361 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change