Terraced
B29
6 beds
2 baths
Raddlebarn Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£23,100
↗ 17%After 5 Years
Change In Property Value
£95,670
↗ 23%After 5 Years
Return On Investment
88%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,360 | £24,725 | £25,344 | £25,977 | £26,756 | £127,163 |
| Total Expenses | £19,600 | £19,648 | £19,720 | £19,794 | £19,883 | £98,645 |
| Profit Before Tax | £4,761 | £5,078 | £5,623 | £6,183 | £6,873 | £28,518 |
| Profit After Tax | £3,856 | £4,113 | £4,555 | £5,008 | £5,567 | £23,100 |
| Change In Property Value | £10,500 | £10,763 | £19,857 | £25,362 | £29,189 | £95,670 |
| Net Return | £14,356 | £14,876 | £24,412 | £30,370 | £34,756 | £118,769 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 26% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change