Terraced
B29
4 beds
1 bath
North Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£18,912
↗ 17%After 5 Years
Change In Property Value
£79,725
↗ 23%After 5 Years
Return On Investment
89%
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 | £20,304 | £20,609 | £21,124 | £21,652 | £22,301 | £105,990 |
| Total Expenses | £16,417 | £16,459 | £16,521 | £16,585 | £16,660 | £82,641 |
| Profit Before Tax | £3,887 | £4,150 | £4,603 | £5,067 | £5,641 | £23,349 |
| Profit After Tax | £3,149 | £3,361 | £3,728 | £4,104 | £4,569 | £18,912 |
| Change In Property Value | £8,750 | £8,969 | £16,547 | £21,135 | £24,324 | £79,725 |
| Net Return | £11,899 | £12,330 | £20,276 | £25,239 | £28,893 | £98,637 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change