Terraced
B17
4 beds
2 baths
Park Hill Road, Harborne, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£51,077
↗ 31%After 5 Years
Change In Property Value
£122,631
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,284 | £31,753 | £32,230 | £33,035 | £33,861 | £162,163 |
| Total Expenses | £19,684 | £19,743 | £19,801 | £19,892 | £19,985 | £99,105 |
| Profit Before Tax | £11,600 | £12,010 | £12,429 | £13,143 | £13,876 | £63,058 |
| Profit After Tax | £9,396 | £9,728 | £10,067 | £10,646 | £11,239 | £51,077 |
| Change In Property Value | £12,475 | £23,016 | £29,397 | £33,833 | £23,909 | £122,631 |
| Net Return | £21,871 | £32,745 | £39,464 | £44,479 | £35,148 | £173,708 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change