Terraced
B43
3 beds
1 bath
Queslett Road, Great Barr, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£8,131
↗ 10%After 5 Years
Change In Property Value
£62,641
↗ 23%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,519 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £12,841 | £12,874 | £12,921 | £12,969 | £13,026 | £64,631 |
| Profit Before Tax | £1,463 | £1,645 | £1,961 | £2,284 | £2,686 | £10,038 |
| Profit After Tax | £1,185 | £1,332 | £1,588 | £1,850 | £2,175 | £8,131 |
| Change In Property Value | £6,875 | £7,047 | £13,001 | £16,606 | £19,112 | £62,641 |
| Net Return | £8,060 | £8,379 | £14,589 | £18,456 | £21,287 | £70,772 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change