Terraced
B32
2 beds
0 baths
52 Shipbourne Close, Harborne, Birmingham B32
West Midlands, England · B32
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£6,245
↗ 22%After 5 Years
Change In Property Value
£22,118
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,316 | £5,396 | £5,477 | £5,614 | £5,754 | £27,556 |
| Total Expenses | £3,927 | £3,948 | £3,966 | £3,990 | £4,015 | £19,847 |
| Profit Before Tax | £1,389 | £1,448 | £1,511 | £1,623 | £1,739 | £7,709 |
| Profit After Tax | £1,125 | £1,173 | £1,224 | £1,315 | £1,409 | £6,245 |
| Change In Property Value | £2,250 | £4,151 | £5,302 | £6,102 | £4,312 | £22,118 |
| Net Return | £3,375 | £5,324 | £6,526 | £7,417 | £5,721 | £28,362 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change