Terraced
B12
3 beds
2 baths
Bird Close, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£92,187First YearProfit From Rental Income
£15,676
↗ 17%After 5 Years
Change In Property Value
£67,481
↗ 23%After 5 Years
Return On Investment
90%
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 | £17,184 | £17,442 | £17,878 | £18,325 | £18,874 | £89,703 |
| Total Expenses | £13,972 | £14,009 | £14,064 | £14,119 | £14,185 | £70,350 |
| Profit Before Tax | £3,212 | £3,432 | £3,814 | £4,205 | £4,689 | £19,353 |
| Profit After Tax | £2,602 | £2,780 | £3,089 | £3,406 | £3,798 | £15,676 |
| Change In Property Value | £7,406 | £7,591 | £14,006 | £17,889 | £20,589 | £67,481 |
| Net Return | £10,008 | £10,372 | £17,096 | £21,295 | £24,387 | £83,157 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 26% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change