Terraced
B23
2 beds
1 bath
Enfield Close, Birmingham, West Midlands B23
West Midlands, England · B23
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£8,003
↗ 20%After 5 Years
Change In Property Value
£29,612
↗ 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 | £8,148 | £8,270 | £8,477 | £8,689 | £8,950 | £42,534 |
| Total Expenses | £6,473 | £6,496 | £6,528 | £6,560 | £6,597 | £32,653 |
| Profit Before Tax | £1,675 | £1,774 | £1,949 | £2,129 | £2,353 | £9,881 |
| Profit After Tax | £1,357 | £1,437 | £1,579 | £1,725 | £1,906 | £8,003 |
| Change In Property Value | £3,250 | £3,331 | £6,146 | £7,850 | £9,035 | £29,612 |
| Net Return | £4,607 | £4,768 | £7,725 | £9,575 | £10,941 | £37,615 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| 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