Detached
B43
3 beds
1 bath
Peak House Road, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£13,510
↗ 10%After 5 Years
Change In Property Value
£95,670
↗ 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 | £21,840 | £22,168 | £22,722 | £23,290 | £23,989 | £114,008 |
| Total Expenses | £19,348 | £19,392 | £19,458 | £19,526 | £19,606 | £97,329 |
| Profit Before Tax | £2,493 | £2,776 | £3,264 | £3,764 | £4,382 | £16,679 |
| Profit After Tax | £2,019 | £2,248 | £2,644 | £3,049 | £3,550 | £13,510 |
| Change In Property Value | £10,500 | £10,763 | £19,857 | £25,362 | £29,189 | £95,670 |
| Net Return | £12,519 | £13,011 | £22,501 | £28,411 | £32,739 | £109,179 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change