Terraced
B30
3 beds
1 bath
Clonmel Road, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£8,813
↗ 13%After 5 Years
Change In Property Value
£51,252
↗ 23%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,372 | £12,558 | £12,872 | £13,193 | £13,589 | £64,584 |
| Total Expenses | £10,664 | £10,694 | £10,736 | £10,779 | £10,830 | £53,704 |
| Profit Before Tax | £1,708 | £1,863 | £2,135 | £2,414 | £2,759 | £10,880 |
| Profit After Tax | £1,383 | £1,509 | £1,730 | £1,955 | £2,235 | £8,813 |
| Change In Property Value | £5,625 | £5,766 | £10,638 | £13,587 | £15,637 | £51,252 |
| Net Return | £7,008 | £7,275 | £12,367 | £15,542 | £17,872 | £60,064 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change