Semi Detached B23 2 beds 1 bath

Jasmine Walk, Birmingham, West Midlands B23

West Midlands, England · B23

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£4,456

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 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	£11,016	£11,181	£11,461	£11,747	£12,100	£57,505
Total Expenses	£10,330	£10,358	£10,397	£10,436	£10,482	£52,004
Profit Before Tax	£686	£823	£1,064	£1,311	£1,617	£5,501
Profit After Tax	£556	£667	£862	£1,062	£1,310	£4,456
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£6,056	£6,304	£11,263	£14,346	£16,599	£54,569
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change