Semi Detached
B36
3 beds
1 bath
Oakdale Road, Birmingham B36
West Midlands, England · B36
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£10,433
↗ 12%After 5 Years
Change In Property Value
£63,780
↗ 23%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,120 | £15,347 | £15,730 | £16,124 | £16,607 | £78,928 |
| Total Expenses | £13,121 | £13,155 | £13,204 | £13,255 | £13,314 | £66,049 |
| Profit Before Tax | £1,999 | £2,192 | £2,526 | £2,869 | £3,294 | £12,880 |
| Profit After Tax | £1,619 | £1,775 | £2,046 | £2,324 | £2,668 | £10,433 |
| Change In Property Value | £7,000 | £7,175 | £13,238 | £16,908 | £19,459 | £63,780 |
| Net Return | £8,619 | £8,950 | £15,284 | £19,232 | £22,127 | £74,212 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change