Semi Detached
B42
2 beds
1 bath
Ashworth Road, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£9,118
↗ 17%After 5 Years
Change In Property Value
£44,235
↗ 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 | £9,180 | £9,318 | £9,457 | £9,694 | £9,936 | £47,585 |
| Total Expenses | £7,210 | £7,236 | £7,260 | £7,294 | £7,329 | £36,328 |
| Profit Before Tax | £1,971 | £2,082 | £2,197 | £2,400 | £2,607 | £11,257 |
| Profit After Tax | £1,596 | £1,686 | £1,780 | £1,944 | £2,112 | £9,118 |
| Change In Property Value | £4,500 | £8,303 | £10,604 | £12,204 | £8,624 | £44,235 |
| Net Return | £6,096 | £9,989 | £12,384 | £14,148 | £10,736 | £53,354 |
| 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