Semi Detached
B12
5 beds
1 bath
Siskin Drive, Birmingham, West Midlands B12
West Midlands, England · B12
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£24,529
↗ 32%After 5 Years
Change In Property Value
£61,438
↗ 25%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,672 | £15,907 | £16,146 | £16,549 | £16,963 | £81,237 |
| Total Expenses | £10,111 | £10,147 | £10,181 | £10,232 | £10,284 | £50,955 |
| Profit Before Tax | £5,561 | £5,760 | £5,965 | £6,317 | £6,679 | £30,282 |
| Profit After Tax | £4,504 | £4,666 | £4,831 | £5,117 | £5,410 | £24,529 |
| Change In Property Value | £6,250 | £11,531 | £14,728 | £16,951 | £11,978 | £61,438 |
| Net Return | £10,754 | £16,197 | £19,559 | £22,068 | £17,388 | £85,967 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 26% | 29% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change