Semi Detached
B14
3 beds
1 bath
Brandwood Park Road, Kings Heath, Birmingham, West Midlands B14
West Midlands, England · B14
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-579
↘ -1%After 5 Years
Change In Property Value
£60,363
↗ 23%After 5 Years
Return On Investment
74%
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 | £11,640 | £11,815 | £12,110 | £12,413 | £12,785 | £60,762 |
| Total Expenses | £12,178 | £12,207 | £12,247 | £12,288 | £12,336 | £61,256 |
| Profit Before Tax | £-538 | £-392 | £-137 | £124 | £449 | £-494 |
| Profit After Tax | £-538 | £-392 | £-137 | £124 | £364 | £-579 |
| Change In Property Value | £6,625 | £6,791 | £12,529 | £16,002 | £18,417 | £60,363 |
| Net Return | £6,087 | £6,398 | £12,392 | £16,126 | £18,780 | £59,784 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 7% | 8% | 15% | 20% | 23% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change