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
£12,756
↗ 8%After 5 Years
Change In Property Value
£113,893
↗ 23%After 5 Years
Return On Investment
77%
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 | £25,020 | £25,395 | £26,030 | £26,681 | £27,481 | £130,608 |
| Total Expenses | £22,840 | £22,889 | £22,963 | £23,039 | £23,130 | £114,859 |
| Profit Before Tax | £2,181 | £2,507 | £3,067 | £3,642 | £4,352 | £15,749 |
| Profit After Tax | £1,766 | £2,030 | £2,485 | £2,950 | £3,525 | £12,756 |
| Change In Property Value | £12,500 | £12,813 | £23,639 | £30,192 | £34,749 | £113,893 |
| Net Return | £14,266 | £14,843 | £26,124 | £33,142 | £38,274 | £126,649 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change