Semi Detached
B9
3 beds
1 bath
Templefield Gardens, Birmingham B9
West Midlands, England · B9
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£15,372
↗ 21%After 5 Years
Change In Property Value
£55,807
↗ 23%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,940 | £15,164 | £15,543 | £15,932 | £16,410 | £77,989 |
| Total Expenses | £11,714 | £11,748 | £11,797 | £11,847 | £11,905 | £59,012 |
| Profit Before Tax | £3,226 | £3,416 | £3,746 | £4,085 | £4,505 | £18,977 |
| Profit After Tax | £2,613 | £2,767 | £3,034 | £3,309 | £3,649 | £15,372 |
| Change In Property Value | £6,125 | £6,278 | £11,583 | £14,794 | £17,027 | £55,807 |
| Net Return | £8,738 | £9,045 | £14,618 | £18,103 | £20,675 | £71,179 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change