Semi Detached
B36
4 beds
1 bath
Elmfield Road, Birmingham, West Midlands B36
West Midlands, England · B36
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£14,713
↗ 12%After 5 Years
Change In Property Value
£85,419
↗ 23%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,256 | £20,560 | £21,074 | £21,601 | £22,249 | £105,739 |
| Total Expenses | £17,404 | £17,446 | £17,508 | £17,571 | £17,647 | £87,575 |
| Profit Before Tax | £2,852 | £3,114 | £3,566 | £4,029 | £4,602 | £18,164 |
| Profit After Tax | £2,310 | £2,523 | £2,889 | £3,264 | £3,727 | £14,713 |
| Change In Property Value | £9,375 | £9,609 | £17,729 | £22,644 | £26,061 | £85,419 |
| Net Return | £11,685 | £12,132 | £20,618 | £25,908 | £29,789 | £100,132 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change