Terraced
B29
3 beds
2 baths
Black Haynes Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£39,680
↗ 38%After 5 Years
Change In Property Value
£76,308
↗ 23%After 5 Years
Return On Investment
110%
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 | £25,128 | £25,505 | £26,143 | £26,796 | £27,600 | £131,172 |
| Total Expenses | £16,304 | £16,353 | £16,428 | £16,504 | £16,595 | £82,184 |
| Profit Before Tax | £8,824 | £9,152 | £9,715 | £10,292 | £11,005 | £48,988 |
| Profit After Tax | £7,148 | £7,413 | £7,869 | £8,337 | £8,914 | £39,680 |
| Change In Property Value | £8,375 | £8,584 | £15,838 | £20,229 | £23,282 | £76,308 |
| Net Return | £15,523 | £15,997 | £23,707 | £28,566 | £32,196 | £115,988 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 30% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change