Terraced
B17
3 beds
1 bath
Quinton Road, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£24,001
↗ 32%After 5 Years
Change In Property Value
£60,209
↗ 25%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,360 | £15,590 | £15,824 | £16,220 | £16,625 | £79,620 |
| Total Expenses | £9,919 | £9,954 | £9,988 | £10,038 | £10,089 | £49,989 |
| Profit Before Tax | £5,441 | £5,636 | £5,836 | £6,182 | £6,536 | £29,631 |
| Profit After Tax | £4,407 | £4,565 | £4,727 | £5,007 | £5,294 | £24,001 |
| Change In Property Value | £6,125 | £11,301 | £14,433 | £16,612 | £11,739 | £60,209 |
| Net Return | £10,532 | £15,866 | £19,161 | £21,619 | £17,033 | £84,211 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 26% | 29% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change