Semi Detached
B34
2 beds
1 bath
Brook Meadow Road, Birmingham B34
West Midlands, England · B34
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£4,253
↗ 7%After 5 Years
Change In Property Value
£43,279
↗ 23%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,696 | £9,841 | £10,087 | £10,340 | £10,650 | £50,614 |
| Total Expenses | £9,008 | £9,034 | £9,069 | £9,105 | £9,147 | £45,364 |
| Profit Before Tax | £688 | £808 | £1,018 | £1,234 | £1,503 | £5,251 |
| Profit After Tax | £557 | £654 | £825 | £1,000 | £1,217 | £4,253 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £5,307 | £5,523 | £9,808 | £12,473 | £14,422 | £47,532 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change