Detached
B17
2 beds
1 bath
Old Church Road, Harborne, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£4,236
↗ 7%After 5 Years
Change In Property Value
£47,835
↗ 23%After 5 Years
Return On Investment
81%
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 | £10,536 | £10,694 | £10,961 | £11,235 | £11,572 | £54,999 |
| Total Expenses | £9,885 | £9,913 | £9,950 | £9,989 | £10,033 | £49,770 |
| Profit Before Tax | £651 | £781 | £1,011 | £1,247 | £1,540 | £5,230 |
| Profit After Tax | £527 | £633 | £819 | £1,010 | £1,247 | £4,236 |
| Change In Property Value | £5,250 | £5,381 | £9,928 | £12,681 | £14,594 | £47,835 |
| Net Return | £5,777 | £6,014 | £10,748 | £13,691 | £15,842 | £52,071 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change