Detached
B17
3 beds
1 bath
Osmaston Road, Harborne B17
West Midlands, England · B17
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£8,812
↗ 8%After 5 Years
Change In Property Value
£82,003
↗ 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 | £18,072 | £18,343 | £18,802 | £19,272 | £19,850 | £94,338 |
| Total Expenses | £16,590 | £16,629 | £16,685 | £16,743 | £16,812 | £83,460 |
| Profit Before Tax | £1,482 | £1,714 | £2,116 | £2,528 | £3,038 | £10,879 |
| Profit After Tax | £1,200 | £1,389 | £1,714 | £2,048 | £2,461 | £8,812 |
| Change In Property Value | £9,000 | £9,225 | £17,020 | £21,738 | £25,019 | £82,003 |
| Net Return | £10,200 | £10,614 | £18,734 | £23,786 | £27,480 | £90,814 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| 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