Terraced
B44
3 beds
1 bath
Boswell Road, Birmingham B44
West Midlands, England · B44
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£11,708
↗ 17%After 5 Years
Change In Property Value
£52,391
↗ 23%After 5 Years
Return On Investment
92%
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 | £13,344 | £13,544 | £13,883 | £14,230 | £14,657 | £69,657 |
| Total Expenses | £10,960 | £10,991 | £11,036 | £11,081 | £11,135 | £55,203 |
| Profit Before Tax | £2,384 | £2,553 | £2,847 | £3,148 | £3,522 | £14,455 |
| Profit After Tax | £1,931 | £2,068 | £2,306 | £2,550 | £2,853 | £11,708 |
| Change In Property Value | £5,750 | £5,894 | £10,874 | £13,888 | £15,984 | £52,391 |
| Net Return | £7,681 | £7,962 | £13,180 | £16,439 | £18,837 | £64,099 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change