Detached
B23
3 beds
1 bath
Raford Road, Birmingham B23
West Midlands, England · B23
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£5,902
↗ 7%After 5 Years
Change In Property Value
£60,363
↗ 23%After 5 Years
Return On Investment
82%
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 | £13,296 | £13,495 | £13,833 | £14,179 | £14,604 | £69,407 |
| Total Expenses | £12,343 | £12,375 | £12,419 | £12,465 | £12,518 | £62,121 |
| Profit Before Tax | £953 | £1,121 | £1,413 | £1,714 | £2,086 | £7,286 |
| Profit After Tax | £772 | £908 | £1,145 | £1,388 | £1,690 | £5,902 |
| Change In Property Value | £6,625 | £6,791 | £12,529 | £16,002 | £18,417 | £60,363 |
| Net Return | £7,397 | £7,698 | £13,674 | £17,390 | £20,106 | £66,265 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change