Terraced
B17
2 beds
2 baths
Rose Road, Harborne B17
West Midlands, England · B17
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£15,603
↗ 17%After 5 Years
Change In Property Value
£67,197
↗ 23%After 5 Years
Return On Investment
90%
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 | £17,112 | £17,369 | £17,803 | £18,248 | £18,795 | £89,327 |
| Total Expenses | £13,915 | £13,952 | £14,007 | £14,062 | £14,128 | £70,064 |
| Profit Before Tax | £3,197 | £3,416 | £3,796 | £4,186 | £4,668 | £19,263 |
| Profit After Tax | £2,589 | £2,767 | £3,075 | £3,391 | £3,781 | £15,603 |
| Change In Property Value | £7,375 | £7,559 | £13,947 | £17,813 | £20,502 | £67,197 |
| Net Return | £9,964 | £10,326 | £17,022 | £21,204 | £24,283 | £82,799 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 26% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change