Detached
B38
1 bed
1 bath
The Green, Birmingham, West Midlands B38
West Midlands, England · B38
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£7,319
↗ 18%After 5 Years
Change In Property Value
£33,177
↗ 25%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,152 | £7,259 | £7,368 | £7,552 | £7,741 | £37,073 |
| Total Expenses | £5,559 | £5,582 | £5,603 | £5,632 | £5,662 | £28,038 |
| Profit Before Tax | £1,593 | £1,677 | £1,765 | £1,920 | £2,080 | £9,035 |
| Profit After Tax | £1,290 | £1,359 | £1,430 | £1,555 | £1,684 | £7,319 |
| Change In Property Value | £3,375 | £6,227 | £7,953 | £9,153 | £6,468 | £33,177 |
| Net Return | £4,665 | £7,585 | £9,383 | £10,709 | £8,153 | £40,495 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change