Semi Detached
B16
3 beds
2 baths
Brewers Square, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£8,318
↗ 7%After 5 Years
Change In Property Value
£79,725
↗ 23%After 5 Years
Return On Investment
79%
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 | £17,520 | £17,783 | £18,227 | £18,683 | £19,244 | £91,457 |
| Total Expenses | £16,138 | £16,176 | £16,231 | £16,288 | £16,354 | £81,188 |
| Profit Before Tax | £1,382 | £1,607 | £1,996 | £2,395 | £2,889 | £10,269 |
| Profit After Tax | £1,119 | £1,301 | £1,617 | £1,940 | £2,340 | £8,318 |
| Change In Property Value | £8,750 | £8,969 | £16,547 | £21,135 | £24,324 | £79,725 |
| Net Return | £9,869 | £10,270 | £18,164 | £23,075 | £26,664 | £88,043 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change