Terraced
B11
2 beds
1 bath
Manor Farm Road, Birmingham B11
West Midlands, England · B11
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£8,530
↗ 28%After 5 Years
Change In Property Value
£24,563
↗ 25%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,264 | £6,358 | £6,453 | £6,615 | £6,780 | £32,470 |
| Total Expenses | £4,342 | £4,364 | £4,384 | £4,411 | £4,438 | £21,939 |
| Profit Before Tax | £1,922 | £1,994 | £2,069 | £2,204 | £2,342 | £10,531 |
| Profit After Tax | £1,557 | £1,615 | £1,676 | £1,785 | £1,897 | £8,530 |
| Change In Property Value | £2,499 | £4,610 | £5,888 | £6,777 | £4,789 | £24,563 |
| Net Return | £4,055 | £6,225 | £7,564 | £8,562 | £6,686 | £33,093 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 13% | 20% | 24% | 28% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change