Semi Detached
B32
3 beds
0 baths
Moat Farm Drive, Birmingham B32
West Midlands, England · B32
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£13,837
↗ 18%After 5 Years
Change In Property Value
£56,946
↗ 23%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,748 | £14,969 | £15,343 | £15,727 | £16,199 | £76,987 |
| Total Expenses | £11,894 | £11,927 | £11,975 | £12,025 | £12,083 | £59,903 |
| Profit Before Tax | £2,854 | £3,042 | £3,368 | £3,702 | £4,116 | £17,083 |
| Profit After Tax | £2,312 | £2,464 | £2,728 | £2,999 | £3,334 | £13,837 |
| Change In Property Value | £6,250 | £6,406 | £11,820 | £15,096 | £17,374 | £56,946 |
| Net Return | £8,562 | £8,870 | £14,548 | £18,095 | £20,709 | £70,784 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change