Semi Detached
B14
3 beds
1 bath
Elford Close, Kings Heath, Birmingham, West Midlands B14
West Midlands, England · B14
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£34,114
↗ 32%After 5 Years
Change In Property Value
£83,556
↗ 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 | £21,312 | £21,632 | £21,956 | £22,505 | £23,068 | £110,473 |
| Total Expenses | £13,571 | £13,615 | £13,658 | £13,723 | £13,790 | £68,357 |
| Profit Before Tax | £7,741 | £8,017 | £8,298 | £8,782 | £9,278 | £42,115 |
| Profit After Tax | £6,270 | £6,493 | £6,722 | £7,113 | £7,515 | £34,114 |
| Change In Property Value | £8,500 | £15,683 | £20,030 | £23,053 | £16,291 | £83,556 |
| Net Return | £14,770 | £22,176 | £26,752 | £30,166 | £23,805 | £117,669 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 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