Terraced
B9
2 beds
2 baths
Carlton Road, Small Heath, Birmingham B9
West Midlands, England · B9
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£20,922
↗ 30%After 5 Years
Change In Property Value
£56,523
↗ 25%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,028 | £14,238 | £14,452 | £14,813 | £15,184 | £72,715 |
| Total Expenses | £9,303 | £9,337 | £9,368 | £9,415 | £9,462 | £46,885 |
| Profit Before Tax | £4,725 | £4,902 | £5,084 | £5,399 | £5,721 | £25,830 |
| Profit After Tax | £3,827 | £3,970 | £4,118 | £4,373 | £4,634 | £20,922 |
| Change In Property Value | £5,750 | £10,609 | £13,550 | £15,595 | £11,020 | £56,523 |
| Net Return | £9,577 | £14,579 | £17,668 | £19,967 | £15,654 | £77,446 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 21% | 25% | 29% | 22% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change