Terraced
B32
2 beds
1 bath
Earls Ferry Gardens, Bartley Green, Birmingham B32
West Midlands, England · B32
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£11,321
↗ 25%After 5 Years
Change In Property Value
£35,634
↗ 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 | £8,556 | £8,684 | £8,815 | £9,035 | £9,261 | £44,351 |
| Total Expenses | £6,021 | £6,046 | £6,070 | £6,102 | £6,135 | £30,374 |
| Profit Before Tax | £2,535 | £2,638 | £2,745 | £2,933 | £3,126 | £13,976 |
| Profit After Tax | £2,053 | £2,137 | £2,223 | £2,376 | £2,532 | £11,321 |
| Change In Property Value | £3,625 | £6,688 | £8,542 | £9,831 | £6,947 | £35,634 |
| Net Return | £5,678 | £8,825 | £10,766 | £12,207 | £9,479 | £46,955 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change