Terraced
B33
3 beds
0 baths
197 Kelynmead Road, Kitts Green, Birmingham B33
West Midlands, England · B33
View property listing
Initial Investment
£15,700First YearProfit From Rental Income
£749
↗ 5%After 5 Years
Change In Property Value
£12,042
↗ 25%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,448 | £2,485 | £2,522 | £2,585 | £2,650 | £12,689 |
| Total Expenses | £2,321 | £2,338 | £2,352 | £2,368 | £2,385 | £11,764 |
| Profit Before Tax | £127 | £147 | £170 | £217 | £264 | £925 |
| Profit After Tax | £103 | £119 | £138 | £176 | £214 | £749 |
| Change In Property Value | £1,225 | £2,260 | £2,887 | £3,322 | £2,348 | £12,042 |
| Net Return | £1,328 | £2,379 | £3,025 | £3,498 | £2,562 | £12,791 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 8% | 15% | 19% | 22% | 16% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change