Semi Detached
B23
3 beds
1 bath
Farrington Road, Birmingham, West Midlands B23
West Midlands, England · B23
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£5,188
↗ 7%After 5 Years
Change In Property Value
£55,807
↗ 23%After 5 Years
Return On Investment
82%
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 | £12,264 | £12,448 | £12,759 | £13,078 | £13,470 | £64,020 |
| Total Expenses | £11,447 | £11,477 | £11,519 | £11,561 | £11,611 | £57,615 |
| Profit Before Tax | £817 | £971 | £1,241 | £1,517 | £1,859 | £6,405 |
| Profit After Tax | £662 | £787 | £1,005 | £1,229 | £1,506 | £5,188 |
| Change In Property Value | £6,125 | £6,278 | £11,583 | £14,794 | £17,027 | £55,807 |
| Net Return | £6,787 | £7,065 | £12,588 | £16,023 | £18,533 | £60,995 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 22% | 25% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change