Semi Detached
B26
3 beds
0 baths
191 Horrell Road, Yardley, Birmingham B26
West Midlands, England · B26
View property listing
Initial Investment
£12,700First YearProfit From Rental Income
£2,053
↗ 16%After 5 Years
Change In Property Value
£9,584
↗ 25%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,448 | £2,485 | £2,522 | £2,585 | £2,650 | £12,689 |
| Total Expenses | £2,000 | £2,016 | £2,030 | £2,047 | £2,064 | £10,155 |
| Profit Before Tax | £448 | £469 | £492 | £539 | £586 | £2,534 |
| Profit After Tax | £363 | £380 | £399 | £436 | £475 | £2,053 |
| Change In Property Value | £975 | £1,799 | £2,298 | £2,644 | £1,869 | £9,584 |
| Net Return | £1,338 | £2,179 | £2,696 | £3,080 | £2,343 | £11,637 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 18% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change