Terraced
B34
2 beds
1 bath
Enford Close, Birmingham, West Midlands B34
West Midlands, England · B34
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£6,020
↗ 15%After 5 Years
Change In Property Value
£31,948
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,636 | £6,736 | £6,837 | £7,007 | £7,183 | £34,398 |
| Total Expenses | £5,346 | £5,369 | £5,389 | £5,417 | £5,445 | £26,966 |
| Profit Before Tax | £1,290 | £1,367 | £1,447 | £1,591 | £1,738 | £7,432 |
| Profit After Tax | £1,045 | £1,107 | £1,172 | £1,289 | £1,408 | £6,020 |
| Change In Property Value | £3,250 | £5,996 | £7,659 | £8,814 | £6,229 | £31,948 |
| Net Return | £4,295 | £7,103 | £8,831 | £10,103 | £7,636 | £37,968 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change