Semi Detached
B44
3 beds
1 bath
Fairford Road, Birmingham B44
West Midlands, England · B44
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£20,008
↗ 21%After 5 Years
Change In Property Value
£73,726
↗ 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 | £16,200 | £16,443 | £16,690 | £17,107 | £17,535 | £83,974 |
| Total Expenses | £11,773 | £11,809 | £11,844 | £11,896 | £11,950 | £59,272 |
| Profit Before Tax | £4,428 | £4,634 | £4,845 | £5,210 | £5,585 | £24,702 |
| Profit After Tax | £3,586 | £3,753 | £3,925 | £4,220 | £4,524 | £20,008 |
| Change In Property Value | £7,500 | £13,838 | £17,674 | £20,341 | £14,374 | £73,726 |
| Net Return | £11,086 | £17,591 | £21,598 | £24,561 | £18,898 | £93,734 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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