Detached
B38
2 beds
1 bath
The Fairway, Kings Norton, Birmingham, West Midlands B38
West Midlands, England · B38
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£11,863
↗ 19%After 5 Years
Change In Property Value
£49,151
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,596 | £10,755 | £10,916 | £11,189 | £11,469 | £54,925 |
| Total Expenses | £7,995 | £8,023 | £8,049 | £8,087 | £8,126 | £40,280 |
| Profit Before Tax | £2,601 | £2,732 | £2,867 | £3,102 | £3,343 | £14,645 |
| Profit After Tax | £2,107 | £2,213 | £2,322 | £2,513 | £2,708 | £11,863 |
| Change In Property Value | £5,000 | £9,225 | £11,782 | £13,560 | £9,583 | £49,151 |
| Net Return | £7,107 | £11,438 | £14,105 | £16,073 | £12,291 | £61,013 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change