Semi Detached
B23
3 beds
1 bath
Court Lane, Birmingham, West Midlands B23
West Midlands, England · B23
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£5,033
↗ 7%After 5 Years
Change In Property Value
£54,668
↗ 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 | £12,012 | £12,192 | £12,497 | £12,809 | £13,194 | £62,704 |
| Total Expenses | £11,223 | £11,253 | £11,294 | £11,336 | £11,385 | £56,491 |
| Profit Before Tax | £789 | £939 | £1,203 | £1,473 | £1,808 | £6,213 |
| Profit After Tax | £639 | £761 | £974 | £1,193 | £1,465 | £5,033 |
| Change In Property Value | £6,000 | £6,150 | £11,347 | £14,492 | £16,679 | £54,668 |
| Net Return | £6,639 | £6,911 | £12,321 | £15,686 | £18,144 | £59,701 |
| 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