Terraced
B11
2 beds
1 bath
Fox Crescent, Fernley Road, Sparkhill, Birmingham B11
West Midlands, England · B11
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£10,736
↗ 21%After 5 Years
Change In Property Value
£37,585
↗ 23%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,344 | £10,499 | £10,762 | £11,031 | £11,362 | £53,997 |
| Total Expenses | £8,081 | £8,108 | £8,145 | £8,183 | £8,226 | £40,742 |
| Profit Before Tax | £2,263 | £2,391 | £2,617 | £2,848 | £3,135 | £13,255 |
| Profit After Tax | £1,833 | £1,937 | £2,120 | £2,307 | £2,540 | £10,736 |
| Change In Property Value | £4,125 | £4,228 | £7,801 | £9,963 | £11,467 | £37,585 |
| Net Return | £5,958 | £6,165 | £9,921 | £12,270 | £14,007 | £48,321 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change