Terraced
B17
3 beds
1 bath
Mill Farm Road, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£19,703
↗ 23%After 5 Years
Change In Property Value
£63,780
↗ 23%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 | £17,556 | £17,819 | £18,265 | £18,721 | £19,283 | £91,645 |
| Total Expenses | £13,365 | £13,402 | £13,458 | £13,514 | £13,581 | £67,320 |
| Profit Before Tax | £4,191 | £4,417 | £4,807 | £5,207 | £5,702 | £24,324 |
| Profit After Tax | £3,395 | £3,578 | £3,894 | £4,218 | £4,619 | £19,703 |
| Change In Property Value | £7,000 | £7,175 | £13,238 | £16,908 | £19,459 | £63,780 |
| Net Return | £10,395 | £10,753 | £17,132 | £21,125 | £24,078 | £83,483 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change