Semi Detached
B33
2 beds
1 bath
Fir Tree Farm Drive, Birmingham B33
West Midlands, England · B33
View property listing
Initial Investment
£30,400First YearProfit From Rental Income
£3,615
↗ 12%After 5 Years
Change In Property Value
£24,084
↗ 25%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,896 | £4,969 | £5,044 | £5,170 | £5,299 | £25,379 |
| Total Expenses | £4,143 | £4,163 | £4,180 | £4,203 | £4,227 | £20,916 |
| Profit Before Tax | £753 | £807 | £864 | £967 | £1,072 | £4,463 |
| Profit After Tax | £610 | £654 | £700 | £783 | £869 | £3,615 |
| Change In Property Value | £2,450 | £4,520 | £5,773 | £6,645 | £4,696 | £24,084 |
| Net Return | £3,060 | £5,174 | £6,473 | £7,428 | £5,564 | £27,699 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 18% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change