Semi Detached
B44
2 beds
1 bath
Tresham Road, Great Barr B44
West Midlands, England · B44
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£13,371
↗ 21%After 5 Years
Change In Property Value
£51,608
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,340 | £11,510 | £11,683 | £11,975 | £12,274 | £58,782 |
| Total Expenses | £8,391 | £8,420 | £8,448 | £8,487 | £8,528 | £42,274 |
| Profit Before Tax | £2,949 | £3,090 | £3,235 | £3,487 | £3,746 | £16,508 |
| Profit After Tax | £2,389 | £2,503 | £2,620 | £2,825 | £3,034 | £13,371 |
| Change In Property Value | £5,250 | £9,686 | £12,371 | £14,238 | £10,062 | £51,608 |
| Net Return | £7,639 | £12,189 | £14,992 | £17,063 | £13,096 | £64,979 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 23% | 27% | 20% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change