Semi Detached
B42
3 beds
0 baths
27 Crantock Road, Perry Barr, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£1,027
↗ 6%After 5 Years
Change In Property Value
£12,288
↗ 25%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,556 | £2,594 | £2,633 | £2,699 | £2,767 | £13,249 |
| Total Expenses | £2,364 | £2,381 | £2,395 | £2,412 | £2,429 | £11,981 |
| Profit Before Tax | £192 | £214 | £238 | £287 | £337 | £1,268 |
| Profit After Tax | £155 | £173 | £193 | £233 | £273 | £1,027 |
| Change In Property Value | £1,250 | £2,306 | £2,946 | £3,390 | £2,396 | £12,288 |
| Net Return | £1,405 | £2,479 | £3,139 | £3,623 | £2,669 | £13,315 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 15% | 20% | 23% | 17% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change