Terraced
B17
4 beds
2 baths
Park Hill Road, Harborne, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£159,650First YearProfit From Rental Income
£27,265
↗ 17%After 5 Years
Change In Property Value
£111,387
↗ 23%After 5 Years
Return On Investment
87%
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 | £28,368 | £28,794 | £29,513 | £30,251 | £31,159 | £148,085 |
| Total Expenses | £22,738 | £22,792 | £22,875 | £22,959 | £23,061 | £114,425 |
| Profit Before Tax | £5,630 | £6,002 | £6,639 | £7,292 | £8,098 | £33,660 |
| Profit After Tax | £4,560 | £4,861 | £5,377 | £5,906 | £6,559 | £27,265 |
| Change In Property Value | £12,225 | £12,531 | £23,119 | £29,528 | £33,984 | £111,387 |
| Net Return | £16,785 | £17,392 | £28,496 | £35,434 | £40,543 | £138,652 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 25% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change