Semi Detached B43 3 beds 1 bath

Gorse Farm Road, Birmingham B43

West Midlands, England · B43

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£3,834

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£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	£10,008	£10,158	£10,412	£10,672	£10,993	£52,243
Total Expenses	£9,436	£9,462	£9,498	£9,535	£9,578	£47,510
Profit Before Tax	£572	£696	£914	£1,137	£1,414	£4,733
Profit After Tax	£463	£564	£740	£921	£1,146	£3,834
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£5,463	£5,689	£10,196	£12,998	£15,045	£49,391
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change