Semi Detached
B34
2 beds
1 bath
Brook Meadow Road, Birmingham B34
West Midlands, England · B34
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£9,765
↗ 17%After 5 Years
Change In Property Value
£46,693
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,696 | £9,841 | £9,989 | £10,239 | £10,495 | £50,260 |
| Total Expenses | £7,583 | £7,610 | £7,635 | £7,670 | £7,707 | £38,205 |
| Profit Before Tax | £2,113 | £2,232 | £2,354 | £2,568 | £2,788 | £12,055 |
| Profit After Tax | £1,712 | £1,808 | £1,907 | £2,080 | £2,258 | £9,765 |
| Change In Property Value | £4,750 | £8,764 | £11,193 | £12,882 | £9,104 | £46,693 |
| Net Return | £6,462 | £10,571 | £13,100 | £14,963 | £11,362 | £56,458 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change