Detached
B23
3 beds
1 bath
Deerham Close, Birmingham, West Midlands B23
West Midlands, England · B23
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£6,991
↗ 7%After 5 Years
Change In Property Value
£68,336
↗ 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 | £15,060 | £15,286 | £15,668 | £16,060 | £16,542 | £78,615 |
| Total Expenses | £13,909 | £13,943 | £13,992 | £14,042 | £14,101 | £69,985 |
| Profit Before Tax | £1,152 | £1,343 | £1,677 | £2,018 | £2,441 | £8,630 |
| Profit After Tax | £933 | £1,088 | £1,358 | £1,635 | £1,977 | £6,991 |
| Change In Property Value | £7,500 | £7,688 | £14,183 | £18,115 | £20,849 | £68,336 |
| Net Return | £8,433 | £8,776 | £15,541 | £19,750 | £22,826 | £75,326 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change