Terraced
B11
3 beds
1 bath
Geoffrey Road, Birmingham B11
West Midlands, England · B11
View property listing
Initial Investment
£62,425First YearProfit From Rental Income
£13,848
↗ 22%After 5 Years
Change In Property Value
£46,639
↗ 23%After 5 Years
Return On Investment
97%
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 | £12,840 | £13,033 | £13,358 | £13,692 | £14,103 | £67,027 |
| Total Expenses | £9,907 | £9,938 | £9,982 | £10,026 | £10,078 | £49,931 |
| Profit Before Tax | £2,933 | £3,094 | £3,377 | £3,666 | £4,026 | £17,096 |
| Profit After Tax | £2,375 | £2,506 | £2,735 | £2,970 | £3,261 | £13,848 |
| Change In Property Value | £5,119 | £5,247 | £9,680 | £12,364 | £14,230 | £46,639 |
| Net Return | £7,494 | £7,753 | £12,415 | £15,334 | £17,490 | £60,487 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 20% | 25% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change