Terraced
B34
3 beds
1 bath
Pencroft Road, Shard End, Birmingham B34
West Midlands, England · B34
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£5,900
↗ 8%After 5 Years
Change In Property Value
£54,668
↗ 23%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,240 | £12,424 | £12,734 | £13,053 | £13,444 | £63,894 |
| Total Expenses | £11,246 | £11,276 | £11,318 | £11,360 | £11,410 | £56,610 |
| Profit Before Tax | £994 | £1,148 | £1,417 | £1,692 | £2,034 | £7,284 |
| Profit After Tax | £805 | £930 | £1,147 | £1,371 | £1,647 | £5,900 |
| Change In Property Value | £6,000 | £6,150 | £11,347 | £14,492 | £16,679 | £54,668 |
| Net Return | £6,805 | £7,080 | £12,494 | £15,863 | £18,327 | £60,569 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change