Semi Detached
B23
2 beds
1 bath
Osborne Road South, Erdington B23
West Midlands, England · B23
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£3,257
↗ 6%After 5 Years
Change In Property Value
£41,001
↗ 23%After 5 Years
Return On Investment
80%
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 | £9,012 | £9,147 | £9,376 | £9,610 | £9,899 | £47,044 |
| Total Expenses | £8,543 | £8,568 | £8,601 | £8,636 | £8,675 | £43,023 |
| Profit Before Tax | £469 | £579 | £775 | £975 | £1,223 | £4,021 |
| Profit After Tax | £380 | £469 | £627 | £789 | £991 | £3,257 |
| Change In Property Value | £4,500 | £4,613 | £8,510 | £10,869 | £12,510 | £41,001 |
| Net Return | £4,880 | £5,082 | £9,137 | £11,659 | £13,500 | £44,258 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change