Terraced
B6
5 beds
1 bath
Woodall Rd- 5 Bed Investment, Birmingham B6
West Midlands, England · B6
View property listing
Initial Investment
£60,999First YearProfit From Rental Income
£29,681
↗ 49%After 5 Years
Change In Property Value
£45,557
↗ 23%After 5 Years
Return On Investment
123%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £10,115 | £10,152 | £10,205 | £10,260 | £10,324 | £51,055 |
| Profit Before Tax | £6,685 | £6,900 | £7,273 | £7,656 | £8,129 | £36,643 |
| Profit After Tax | £5,415 | £5,589 | £5,891 | £6,201 | £6,584 | £29,681 |
| Change In Property Value | £5,000 | £5,125 | £9,456 | £12,077 | £13,899 | £45,557 |
| Net Return | £10,415 | £10,714 | £15,347 | £18,278 | £20,484 | £75,237 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 49% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 34% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change