Semi Detached
B18
2 beds
1 bath
Smeaton Gardens, Birmingham B18
West Midlands, England · B18
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£4,145
↗ 6%After 5 Years
Change In Property Value
£47,835
↗ 23%After 5 Years
Return On Investment
81%
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 | £10,512 | £10,670 | £10,936 | £11,210 | £11,546 | £54,874 |
| Total Expenses | £9,883 | £9,910 | £9,948 | £9,986 | £10,030 | £49,757 |
| Profit Before Tax | £629 | £759 | £989 | £1,224 | £1,516 | £5,117 |
| Profit After Tax | £510 | £615 | £801 | £991 | £1,228 | £4,145 |
| Change In Property Value | £5,250 | £5,381 | £9,928 | £12,681 | £14,594 | £47,835 |
| Net Return | £5,760 | £5,996 | £10,729 | £13,672 | £15,822 | £51,980 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change