Semi Detached
B17
3 beds
1 bath
Denise Drive, Harborne, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£27,088
↗ 23%After 5 Years
Change In Property Value
£85,419
↗ 23%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,508 | £23,861 | £24,457 | £25,069 | £25,821 | £122,715 |
| Total Expenses | £17,729 | £17,776 | £17,846 | £17,918 | £18,004 | £89,273 |
| Profit Before Tax | £5,779 | £6,085 | £6,611 | £7,150 | £7,817 | £33,442 |
| Profit After Tax | £4,681 | £4,929 | £5,355 | £5,792 | £6,331 | £27,088 |
| Change In Property Value | £9,375 | £9,609 | £17,729 | £22,644 | £26,061 | £85,419 |
| Net Return | £14,056 | £14,538 | £23,084 | £28,436 | £32,393 | £112,507 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change