Detached
B38
2 beds
1 bath
The Fairway, Kings Norton, Birmingham, West Midlands B38
West Midlands, England · B38
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£3,971
↗ 7%After 5 Years
Change In Property Value
£45,557
↗ 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 | £10,044 | £10,195 | £10,450 | £10,711 | £11,032 | £52,431 |
| Total Expenses | £9,439 | £9,466 | £9,502 | £9,539 | £9,582 | £47,529 |
| Profit Before Tax | £605 | £729 | £947 | £1,171 | £1,450 | £4,902 |
| Profit After Tax | £490 | £590 | £767 | £949 | £1,175 | £3,971 |
| Change In Property Value | £5,000 | £5,125 | £9,456 | £12,077 | £13,899 | £45,557 |
| Net Return | £5,490 | £5,715 | £10,223 | £13,026 | £15,074 | £49,528 |
| 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