Terraced
B45
4 beds
1 bath
Callowbrook Lane, Birmingham B45
West Midlands, England · B45
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£12,586
↗ 17%After 5 Years
Change In Property Value
£55,807
↗ 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 | £14,208 | £14,421 | £14,782 | £15,151 | £15,606 | £74,168 |
| Total Expenses | £11,641 | £11,674 | £11,721 | £11,769 | £11,825 | £58,629 |
| Profit Before Tax | £2,567 | £2,747 | £3,061 | £3,382 | £3,781 | £15,538 |
| Profit After Tax | £2,079 | £2,225 | £2,479 | £2,740 | £3,063 | £12,586 |
| Change In Property Value | £6,125 | £6,278 | £11,583 | £14,794 | £17,027 | £55,807 |
| Net Return | £8,204 | £8,503 | £14,062 | £17,534 | £20,089 | £68,393 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 24% | 27% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change