Terraced B17 4 beds 2 baths

Park Hill Road, Harborne, Birmingham B17

West Midlands, England · B17

Initial Investment

First Year

£159,650First Year

Profit From Rental Income

After 5 Years

£35,987

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£111,387

↗ 23%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,660	£31,120	£31,898	£32,695	£33,676	£160,049
Total Expenses	£22,967	£23,025	£23,113	£23,204	£23,313	£115,621
Profit Before Tax	£7,693	£8,095	£8,785	£9,492	£10,364	£44,428
Profit After Tax	£6,231	£6,557	£7,116	£7,688	£8,395	£35,987
Change In Property Value	£12,225	£12,531	£23,119	£29,528	£33,984	£111,387
Net Return	£18,456	£19,088	£30,235	£37,216	£42,379	£147,374
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	23%	27%	92%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change