Semi Detached
B12
5 beds
3 baths
Vaughton Street, Birmingham, West Midlands B12
West Midlands, England · B12
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£51,173
↗ 31%After 5 Years
Change In Property Value
£122,876
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,344 | £31,814 | £32,291 | £33,099 | £33,926 | £162,474 |
| Total Expenses | £19,722 | £19,781 | £19,839 | £19,931 | £20,024 | £99,297 |
| Profit Before Tax | £11,622 | £12,033 | £12,452 | £13,168 | £13,902 | £63,177 |
| Profit After Tax | £9,414 | £9,747 | £10,086 | £10,666 | £11,261 | £51,173 |
| Change In Property Value | £12,500 | £23,063 | £29,456 | £33,901 | £23,957 | £122,876 |
| Net Return | £21,914 | £32,809 | £39,542 | £44,567 | £35,218 | £174,050 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change