Detached
B17
2 beds
1 bath
Old Church Road, Harborne, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£14,237
↗ 22%After 5 Years
Change In Property Value
£47,835
↗ 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 | £13,164 | £13,361 | £13,695 | £14,038 | £14,459 | £68,718 |
| Total Expenses | £10,148 | £10,179 | £10,224 | £10,269 | £10,322 | £51,141 |
| Profit Before Tax | £3,016 | £3,182 | £3,472 | £3,769 | £4,137 | £17,577 |
| Profit After Tax | £2,443 | £2,577 | £2,812 | £3,053 | £3,351 | £14,237 |
| Change In Property Value | £5,250 | £5,381 | £9,928 | £12,681 | £14,594 | £47,835 |
| Net Return | £7,693 | £7,959 | £12,741 | £15,734 | £17,946 | £62,072 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 20% | 25% | 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