Terraced
B30
3 beds
2 baths
Rowheath Road, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£10,541
↗ 13%After 5 Years
Change In Property Value
£59,224
↗ 23%After 5 Years
Return On Investment
88%
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 | £14,304 | £14,519 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £12,246 | £12,279 | £12,326 | £12,374 | £12,430 | £61,655 |
| Profit Before Tax | £2,058 | £2,240 | £2,556 | £2,879 | £3,281 | £13,014 |
| Profit After Tax | £1,667 | £1,814 | £2,070 | £2,332 | £2,657 | £10,541 |
| Change In Property Value | £6,500 | £6,663 | £12,292 | £15,700 | £18,069 | £59,224 |
| Net Return | £8,167 | £8,477 | £14,362 | £18,032 | £20,727 | £69,765 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change