Semi Detached
B32
6 beds
4 baths
Court Oak Road, Birmingham B32
West Midlands, England · B32
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£36,312
↗ 27%After 5 Years
Change In Property Value
£101,987
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,480 | £24,847 | £25,220 | £25,850 | £26,497 | £126,894 |
| Total Expenses | £16,301 | £16,350 | £16,397 | £16,471 | £16,546 | £82,065 |
| Profit Before Tax | £8,179 | £8,497 | £8,823 | £9,380 | £9,951 | £44,829 |
| Profit After Tax | £6,625 | £6,883 | £7,146 | £7,597 | £8,060 | £36,312 |
| Change In Property Value | £10,375 | £19,142 | £24,448 | £28,138 | £19,884 | £101,987 |
| Net Return | £17,000 | £26,025 | £31,595 | £35,735 | £27,944 | £138,299 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change