Terraced
B12
3 beds
1 bath
Jakeman Road, Birmingham, West Midlands B12
West Midlands, England · B12
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£15,018
↗ 17%After 5 Years
Change In Property Value
£64,919
↗ 23%After 5 Years
Return On Investment
91%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,536 | £16,784 | £17,204 | £17,634 | £18,163 | £86,320 |
| Total Expenses | £13,461 | £13,497 | £13,550 | £13,604 | £13,668 | £67,780 |
| Profit Before Tax | £3,075 | £3,287 | £3,654 | £4,030 | £4,495 | £18,540 |
| Profit After Tax | £2,491 | £2,662 | £2,959 | £3,264 | £3,641 | £15,018 |
| Change In Property Value | £7,125 | £7,303 | £13,474 | £17,210 | £19,807 | £64,919 |
| Net Return | £9,616 | £9,965 | £16,434 | £20,474 | £23,448 | £79,937 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change