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
£14,311
↗ 20%After 5 Years
Change In Property Value
£52,391
↗ 23%After 5 Years
Return On Investment
95%
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 | £14,594 | £14,959 | £15,408 | £73,228 |
| Total Expenses | £11,028 | £11,061 | £11,107 | £11,154 | £11,210 | £55,560 |
| Profit Before Tax | £3,000 | £3,178 | £3,487 | £3,805 | £4,198 | £17,668 |
| Profit After Tax | £2,430 | £2,574 | £2,825 | £3,082 | £3,400 | £14,311 |
| Change In Property Value | £5,750 | £5,894 | £10,874 | £13,888 | £15,984 | £52,391 |
| Net Return | £8,180 | £8,468 | £13,699 | £16,970 | £19,385 | £66,702 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change