Semi Detached
B32
6 beds
4 baths
Court Oak Road, Birmingham B32
West Midlands, England · B32
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£81,349
↗ 65%After 5 Years
Change In Property Value
£88,836
↗ 23%After 5 Years
Return On Investment
136%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,400 | £38,976 | £39,950 | £40,949 | £42,178 | £200,453 |
| Total Expenses | £19,813 | £19,882 | £19,991 | £20,101 | £20,235 | £100,022 |
| Profit Before Tax | £18,587 | £19,094 | £19,960 | £20,848 | £21,943 | £100,431 |
| Profit After Tax | £15,055 | £15,466 | £16,167 | £16,887 | £17,774 | £81,349 |
| Change In Property Value | £9,750 | £9,994 | £18,438 | £23,550 | £27,104 | £88,836 |
| Net Return | £24,805 | £25,460 | £34,606 | £40,437 | £44,878 | £170,185 |
| Return From Rental Income (%) | 12% | 12% | 13% | 14% | 14% | 65% |
| Total Net Return (%) | 20% | 20% | 28% | 32% | 36% | 136% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change