Terraced
B30
3 beds
1 bath
Clonmel Road, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£16,491
↗ 23%After 5 Years
Change In Property Value
£58,981
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,599 | £13,939 | £14,287 | £68,423 |
| Total Expenses | £9,542 | £9,574 | £9,605 | £9,649 | £9,695 | £48,065 |
| Profit Before Tax | £3,658 | £3,824 | £3,994 | £4,290 | £4,593 | £20,359 |
| Profit After Tax | £2,963 | £3,097 | £3,235 | £3,475 | £3,720 | £16,491 |
| Change In Property Value | £6,000 | £11,070 | £14,139 | £16,273 | £11,499 | £58,981 |
| Net Return | £8,963 | £14,167 | £17,374 | £19,747 | £15,219 | £75,471 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 19% | 24% | 27% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change