Detached
B23
3 beds
1 bath
Sycamore Road, Birmingham, West Midlands B23
West Midlands, England · B23
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£6,057
↗ 7%After 5 Years
Change In Property Value
£61,502
↗ 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 | £13,548 | £13,751 | £14,095 | £14,447 | £14,881 | £70,722 |
| Total Expenses | £12,567 | £12,599 | £12,644 | £12,690 | £12,744 | £63,244 |
| Profit Before Tax | £981 | £1,152 | £1,451 | £1,757 | £2,137 | £7,478 |
| Profit After Tax | £795 | £933 | £1,175 | £1,423 | £1,731 | £6,057 |
| Change In Property Value | £6,750 | £6,919 | £12,765 | £16,304 | £18,764 | £61,502 |
| Net Return | £7,545 | £7,852 | £13,940 | £17,727 | £20,495 | £67,559 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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