Detached
B17
3 beds
1 bath
Osmaston Road, Harborne B17
West Midlands, England · B17
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£37,851
↗ 32%After 5 Years
Change In Property Value
£92,157
↗ 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 | £23,508 | £23,861 | £24,219 | £24,824 | £25,445 | £121,856 |
| Total Expenses | £14,916 | £14,964 | £15,010 | £15,081 | £15,154 | £75,126 |
| Profit Before Tax | £8,592 | £8,896 | £9,208 | £9,743 | £10,291 | £46,730 |
| Profit After Tax | £6,959 | £7,206 | £7,459 | £7,892 | £8,335 | £37,851 |
| Change In Property Value | £9,375 | £17,297 | £22,092 | £25,426 | £17,968 | £92,157 |
| Net Return | £16,334 | £24,503 | £29,551 | £33,317 | £26,303 | £130,008 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 20% | 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