Detached
B5
3 beds
1 bath
Milk Street, Birmingham B5
West Midlands, England · B5
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£26,450
↗ 21%After 5 Years
Change In Property Value
£91,114
↗ 23%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,396 | £24,762 | £25,381 | £26,016 | £26,796 | £127,350 |
| Total Expenses | £18,810 | £18,858 | £18,930 | £19,005 | £19,093 | £94,696 |
| Profit Before Tax | £5,586 | £5,904 | £6,451 | £7,011 | £7,703 | £32,655 |
| Profit After Tax | £4,525 | £4,782 | £5,225 | £5,679 | £6,239 | £26,450 |
| Change In Property Value | £10,000 | £10,250 | £18,911 | £24,154 | £27,799 | £91,114 |
| Net Return | £14,525 | £15,032 | £24,136 | £29,833 | £34,038 | £117,564 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 26% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change