Terraced
B29
3 beds
1 bath
Cornbrook Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£14,094
↗ 17%After 5 Years
Change In Property Value
£61,502
↗ 23%After 5 Years
Return On Investment
91%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,660 | £15,895 | £16,292 | £16,700 | £17,201 | £81,747 |
| Total Expenses | £12,778 | £12,813 | £12,864 | £12,915 | £12,976 | £64,347 |
| Profit Before Tax | £2,882 | £3,082 | £3,429 | £3,784 | £4,224 | £17,401 |
| Profit After Tax | £2,334 | £2,496 | £2,777 | £3,065 | £3,422 | £14,094 |
| Change In Property Value | £6,750 | £6,919 | £12,765 | £16,304 | £18,764 | £61,502 |
| Net Return | £9,084 | £9,415 | £15,542 | £19,369 | £22,186 | £75,596 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change