Terraced
B42
3 beds
1 bath
Carmodale Avenue, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£11,013
↗ 17%After 5 Years
Change In Property Value
£51,608
↗ 25%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,716 | £10,877 | £11,040 | £11,316 | £11,599 | £55,547 |
| Total Expenses | £8,328 | £8,357 | £8,383 | £8,422 | £8,460 | £41,951 |
| Profit Before Tax | £2,388 | £2,520 | £2,656 | £2,894 | £3,138 | £13,596 |
| Profit After Tax | £1,934 | £2,041 | £2,152 | £2,344 | £2,542 | £11,013 |
| Change In Property Value | £5,250 | £9,686 | £12,371 | £14,238 | £10,062 | £51,608 |
| Net Return | £7,184 | £11,727 | £14,523 | £16,583 | £12,604 | £62,621 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change