Semi Detached
B11
3 beds
1 bath
Briarfield Road, Birmingham B11
West Midlands, England · B11
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£11,734
↗ 29%After 5 Years
Change In Property Value
£31,948
↗ 25%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,148 | £8,270 | £8,394 | £8,604 | £8,819 | £42,236 |
| Total Expenses | £5,498 | £5,522 | £5,545 | £5,576 | £5,609 | £27,750 |
| Profit Before Tax | £2,650 | £2,748 | £2,849 | £3,028 | £3,211 | £14,486 |
| Profit After Tax | £2,147 | £2,226 | £2,308 | £2,452 | £2,601 | £11,734 |
| Change In Property Value | £3,250 | £5,996 | £7,659 | £8,814 | £6,229 | £31,948 |
| Net Return | £5,397 | £8,222 | £9,967 | £11,267 | £8,829 | £43,682 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 13% | 21% | 25% | 28% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change