Semi Detached B33 2 beds 1 bath

Fir Tree Farm Drive, Birmingham B33

West Midlands, England · B33

Initial Investment

First Year

£30,400First Year

Profit From Rental Income

After 5 Years

£770

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£22,323

↗ 23%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,896	£4,969	£5,094	£5,221	£5,378	£25,558
Total Expenses	£4,878	£4,897	£4,920	£4,943	£4,970	£24,607
Profit Before Tax	£18	£73	£174	£278	£408	£950
Profit After Tax	£15	£59	£141	£225	£330	£770
Change In Property Value	£2,450	£2,511	£4,633	£5,918	£6,811	£22,323
Net Return	£2,465	£2,570	£4,774	£6,143	£7,141	£23,093
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	8%	8%	16%	20%	23%	76%

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