Terraced
B21
3 beds
1 bath
Nineveh Road, Birmingham B21
West Midlands, England · B21
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£16,784
↗ 28%After 5 Years
Change In Property Value
£44,418
↗ 23%After 5 Years
Return On Investment
103%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £9,557 | £9,588 | £9,632 | £9,677 | £9,730 | £48,185 |
| Profit Before Tax | £3,643 | £3,810 | £4,101 | £4,399 | £4,768 | £20,721 |
| Profit After Tax | £2,951 | £3,086 | £3,322 | £3,563 | £3,862 | £16,784 |
| Change In Property Value | £4,875 | £4,997 | £9,219 | £11,775 | £13,552 | £44,418 |
| Net Return | £7,826 | £8,083 | £12,541 | £15,338 | £17,414 | £61,202 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 29% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change