Terraced
B17
2 beds
1 bath
Northfield Road, Harborne B17
West Midlands, England · B17
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£5,282
↗ 6%After 5 Years
Change In Property Value
£67,197
↗ 23%After 5 Years
Return On Investment
79%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £13,644 | £13,677 | £13,725 | £13,773 | £13,830 | £68,648 |
| Profit Before Tax | £756 | £939 | £1,257 | £1,583 | £1,987 | £6,522 |
| Profit After Tax | £612 | £760 | £1,018 | £1,282 | £1,609 | £5,282 |
| Change In Property Value | £7,375 | £7,559 | £13,947 | £17,813 | £20,502 | £67,197 |
| Net Return | £7,987 | £8,320 | £14,965 | £19,096 | £22,111 | £72,479 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change