Terraced
B27
6 beds
6 baths
Alexander Road, Birmingham B27
West Midlands, England · B27
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£84,193
↗ 66%After 5 Years
Change In Property Value
£89,975
↗ 23%After 5 Years
Return On Investment
137%
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 | £41,040 | £41,656 | £42,697 | £43,764 | £45,077 | £214,234 |
| Total Expenses | £28,176 | £20,349 | £20,464 | £20,581 | £20,723 | £110,292 |
| Profit Before Tax | £12,864 | £21,307 | £22,233 | £23,183 | £24,354 | £103,942 |
| Profit After Tax | £10,420 | £17,259 | £18,009 | £18,778 | £19,727 | £84,193 |
| Change In Property Value | £9,875 | £10,122 | £18,675 | £23,852 | £27,451 | £89,975 |
| Net Return | £20,295 | £27,380 | £36,684 | £42,630 | £47,178 | £174,168 |
| Return From Rental Income (%) | 8% | 14% | 14% | 15% | 16% | 66% |
| Total Net Return (%) | 16% | 22% | 29% | 34% | 37% | 137% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change