Semi Detached
B33
2 beds
1 bath
Fir Tree Farm Drive, Birmingham B33
West Midlands, England · B33
View property listing
Initial Investment
£30,400First YearProfit From Rental Income
£816
↗ 3%After 5 Years
Change In Property Value
£22,323
↗ 23%After 5 Years
Return On Investment
76%
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 | £4,908 | £4,982 | £5,106 | £5,234 | £5,391 | £25,620 |
| Total Expenses | £4,879 | £4,898 | £4,921 | £4,945 | £4,971 | £24,614 |
| Profit Before Tax | £29 | £84 | £185 | £289 | £420 | £1,007 |
| Profit After Tax | £24 | £68 | £150 | £234 | £340 | £816 |
| Change In Property Value | £2,450 | £2,511 | £4,633 | £5,918 | £6,811 | £22,323 |
| Net Return | £2,474 | £2,579 | £4,783 | £6,152 | £7,151 | £23,138 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 24% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change