Terraced
B33
2 beds
1 bath
Station Road, Birmingham, West Midlands B33
West Midlands, England · B33
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£3,056
↗ 6%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,748 | £8,879 | £9,101 | £9,329 | £9,609 | £45,666 |
| Total Expenses | £8,318 | £8,343 | £8,375 | £8,409 | £8,448 | £41,893 |
| Profit Before Tax | £430 | £537 | £726 | £920 | £1,161 | £3,773 |
| Profit After Tax | £348 | £435 | £588 | £745 | £940 | £3,056 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £4,723 | £4,919 | £8,862 | £11,312 | £13,102 | £42,918 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change