Terraced B17 2 beds 1 bath

Northfield Road, Harborne, Birmingham B17

West Midlands, England · B17

Initial Investment

First Year

£84,400First Year

Profit From Rental Income

After 5 Years

£14,319

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£62,413

↗ 23%After 5 Years

Return On Investment

91%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,888	£16,126	£16,529	£16,943	£17,451	£82,938
Total Expenses	£12,960	£12,995	£13,046	£13,098	£13,160	£65,259
Profit Before Tax	£2,928	£3,131	£3,483	£3,844	£4,291	£17,678
Profit After Tax	£2,372	£2,536	£2,822	£3,114	£3,476	£14,319
Change In Property Value	£6,850	£7,021	£12,954	£16,545	£19,042	£62,413
Net Return	£9,222	£9,558	£15,776	£19,659	£22,518	£76,732
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change