Terraced
B30
2 beds
1 bath
Rowheath Road, Birmingham B30
West Midlands, England · B30
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£8,319
↗ 13%After 5 Years
Change In Property Value
£48,974
↗ 23%After 5 Years
Return On Investment
87%
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 | £11,820 | £11,997 | £12,297 | £12,605 | £12,983 | £61,702 |
| Total Expenses | £10,212 | £10,241 | £10,282 | £10,324 | £10,372 | £51,432 |
| Profit Before Tax | £1,608 | £1,756 | £2,015 | £2,281 | £2,611 | £10,270 |
| Profit After Tax | £1,302 | £1,422 | £1,632 | £1,847 | £2,115 | £8,319 |
| Change In Property Value | £5,375 | £5,509 | £10,165 | £12,983 | £14,942 | £48,974 |
| Net Return | £6,677 | £6,932 | £11,797 | £14,830 | £17,056 | £57,293 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change